[NPC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.01%
YoY- 94.72%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,755 445,948 441,232 414,476 313,750 279,980 246,442 38.31%
PBT 58,771 59,021 60,920 59,476 47,324 38,942 32,748 47.41%
Tax -15,725 -15,588 -15,744 -15,072 -11,413 -8,789 -8,586 49.41%
NP 43,046 43,433 45,176 44,404 35,911 30,153 24,162 46.70%
-
NP to SH 39,571 39,762 41,398 39,832 33,191 27,789 22,610 44.98%
-
Tax Rate 26.76% 26.41% 25.84% 25.34% 24.12% 22.57% 26.22% -
Total Cost 358,709 402,514 396,056 370,072 277,839 249,826 222,280 37.38%
-
Net Worth 212,378 202,813 199,190 193,161 183,594 173,983 165,614 17.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,798 14,400 7,199 - 9,599 7,999 12,001 -6.76%
Div Payout % 27.29% 36.22% 17.39% - 28.92% 28.79% 53.08% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 212,378 202,813 199,190 193,161 183,594 173,983 165,614 17.94%
NOSH 119,987 120,008 119,994 119,975 119,996 119,988 120,010 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.71% 9.74% 10.24% 10.71% 11.45% 10.77% 9.80% -
ROE 18.63% 19.61% 20.78% 20.62% 18.08% 15.97% 13.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 334.83 371.60 367.71 345.47 261.47 233.34 205.35 38.32%
EPS 32.98 33.13 34.50 33.20 27.66 23.16 18.84 45.00%
DPS 9.00 12.00 6.00 0.00 8.00 6.67 10.00 -6.75%
NAPS 1.77 1.69 1.66 1.61 1.53 1.45 1.38 17.96%
Adjusted Per Share Value based on latest NOSH - 119,975
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 344.39 382.28 378.23 355.30 268.95 240.01 211.26 38.30%
EPS 33.92 34.09 35.49 34.14 28.45 23.82 19.38 44.98%
DPS 9.26 12.34 6.17 0.00 8.23 6.86 10.29 -6.75%
NAPS 1.8206 1.7386 1.7075 1.6558 1.5738 1.4914 1.4197 17.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.10 2.28 2.55 2.40 2.47 1.97 2.10 -
P/RPS 0.63 0.61 0.69 0.69 0.94 0.84 1.02 -27.36%
P/EPS 6.37 6.88 7.39 7.23 8.93 8.51 11.15 -31.03%
EY 15.70 14.53 13.53 13.83 11.20 11.76 8.97 44.98%
DY 4.29 5.26 2.35 0.00 3.24 3.38 4.76 -6.66%
P/NAPS 1.19 1.35 1.54 1.49 1.61 1.36 1.52 -14.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 -
Price 2.00 2.00 2.60 2.60 2.46 2.62 1.88 -
P/RPS 0.60 0.54 0.71 0.75 0.94 1.12 0.92 -24.69%
P/EPS 6.06 6.04 7.54 7.83 8.89 11.31 9.98 -28.18%
EY 16.49 16.57 13.27 12.77 11.24 8.84 10.02 39.18%
DY 4.50 6.00 2.31 0.00 3.25 2.54 5.32 -10.51%
P/NAPS 1.13 1.18 1.57 1.61 1.61 1.81 1.36 -11.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment