[NPC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 102.57%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 50,541 205,468 140,545 88,349 44,196 200,646 144,502 -50.39%
PBT 7,286 26,026 12,317 7,257 3,523 17,499 11,656 -26.91%
Tax -1,800 -4,733 -992 -1,830 -831 -4,358 -2,907 -27.37%
NP 5,486 21,293 11,325 5,427 2,692 13,141 8,749 -26.76%
-
NP to SH 5,114 20,132 10,601 5,131 2,533 12,231 8,055 -26.15%
-
Tax Rate 24.70% 18.19% 8.05% 25.22% 23.59% 24.90% 24.94% -
Total Cost 45,055 184,175 129,220 82,922 41,504 187,505 135,753 -52.09%
-
Net Worth 162,063 158,391 148,870 142,660 142,856 142,822 134,450 13.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,400 7,199 7,203 7,192 3,601 3,600 3,601 -23.71%
Div Payout % 46.95% 35.76% 67.95% 140.19% 142.18% 29.44% 44.71% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 162,063 158,391 148,870 142,660 142,856 142,822 134,450 13.27%
NOSH 120,046 119,993 120,056 119,883 120,047 120,019 120,044 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.85% 10.36% 8.06% 6.14% 6.09% 6.55% 6.05% -
ROE 3.16% 12.71% 7.12% 3.60% 1.77% 8.56% 5.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.10 171.23 117.07 73.70 36.82 167.18 120.37 -50.39%
EPS 4.26 16.78 8.83 4.28 2.11 10.19 6.71 -26.15%
DPS 2.00 6.00 6.00 6.00 3.00 3.00 3.00 -23.70%
NAPS 1.35 1.32 1.24 1.19 1.19 1.19 1.12 13.27%
Adjusted Per Share Value based on latest NOSH - 119,723
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.12 171.22 117.12 73.62 36.83 167.21 120.42 -50.38%
EPS 4.26 16.78 8.83 4.28 2.11 10.19 6.71 -26.15%
DPS 2.00 6.00 6.00 5.99 3.00 3.00 3.00 -23.70%
NAPS 1.3505 1.3199 1.2406 1.1888 1.1905 1.1902 1.1204 13.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.69 1.55 1.50 1.40 1.27 1.39 1.54 -
P/RPS 4.01 0.91 1.28 1.90 3.45 0.83 1.28 114.25%
P/EPS 39.67 9.24 16.99 32.71 60.19 13.64 22.95 44.07%
EY 2.52 10.82 5.89 3.06 1.66 7.33 4.36 -30.63%
DY 1.18 3.87 4.00 4.29 2.36 2.16 1.95 -28.47%
P/NAPS 1.25 1.17 1.21 1.18 1.07 1.17 1.38 -6.38%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 23/02/07 27/11/06 29/08/06 29/05/06 27/02/06 21/11/05 -
Price 1.90 1.59 1.50 1.49 1.34 1.32 1.40 -
P/RPS 4.51 0.93 1.28 2.02 3.64 0.79 1.16 147.46%
P/EPS 44.60 9.48 16.99 34.81 63.51 12.95 20.86 66.04%
EY 2.24 10.55 5.89 2.87 1.57 7.72 4.79 -39.78%
DY 1.05 3.77 4.00 4.03 2.24 2.27 2.14 -37.81%
P/NAPS 1.41 1.20 1.21 1.25 1.13 1.11 1.25 8.36%

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