[NPC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 106.61%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 123,221 50,541 205,468 140,545 88,349 44,196 200,646 -27.81%
PBT 16,374 7,286 26,026 12,317 7,257 3,523 17,499 -4.34%
Tax -4,293 -1,800 -4,733 -992 -1,830 -831 -4,358 -0.99%
NP 12,081 5,486 21,293 11,325 5,427 2,692 13,141 -5.46%
-
NP to SH 11,305 5,114 20,132 10,601 5,131 2,533 12,231 -5.12%
-
Tax Rate 26.22% 24.70% 18.19% 8.05% 25.22% 23.59% 24.90% -
Total Cost 111,140 45,055 184,175 129,220 82,922 41,504 187,505 -29.50%
-
Net Worth 165,614 162,063 158,391 148,870 142,660 142,856 142,822 10.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,000 2,400 7,199 7,203 7,192 3,601 3,600 40.70%
Div Payout % 53.08% 46.95% 35.76% 67.95% 140.19% 142.18% 29.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 165,614 162,063 158,391 148,870 142,660 142,856 142,822 10.40%
NOSH 120,010 120,046 119,993 120,056 119,883 120,047 120,019 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.80% 10.85% 10.36% 8.06% 6.14% 6.09% 6.55% -
ROE 6.83% 3.16% 12.71% 7.12% 3.60% 1.77% 8.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.68 42.10 171.23 117.07 73.70 36.82 167.18 -27.80%
EPS 9.42 4.26 16.78 8.83 4.28 2.11 10.19 -5.11%
DPS 5.00 2.00 6.00 6.00 6.00 3.00 3.00 40.70%
NAPS 1.38 1.35 1.32 1.24 1.19 1.19 1.19 10.40%
Adjusted Per Share Value based on latest NOSH - 119,956
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.68 42.12 171.22 117.12 73.62 36.83 167.21 -27.81%
EPS 9.42 4.26 16.78 8.83 4.28 2.11 10.19 -5.11%
DPS 5.00 2.00 6.00 6.00 5.99 3.00 3.00 40.70%
NAPS 1.3801 1.3505 1.3199 1.2406 1.1888 1.1905 1.1902 10.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.10 1.69 1.55 1.50 1.40 1.27 1.39 -
P/RPS 2.05 4.01 0.91 1.28 1.90 3.45 0.83 83.02%
P/EPS 22.29 39.67 9.24 16.99 32.71 60.19 13.64 38.86%
EY 4.49 2.52 10.82 5.89 3.06 1.66 7.33 -27.93%
DY 2.38 1.18 3.87 4.00 4.29 2.36 2.16 6.69%
P/NAPS 1.52 1.25 1.17 1.21 1.18 1.07 1.17 19.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 29/05/06 27/02/06 -
Price 1.88 1.90 1.59 1.50 1.49 1.34 1.32 -
P/RPS 1.83 4.51 0.93 1.28 2.02 3.64 0.79 75.34%
P/EPS 19.96 44.60 9.48 16.99 34.81 63.51 12.95 33.53%
EY 5.01 2.24 10.55 5.89 2.87 1.57 7.72 -25.10%
DY 2.66 1.05 3.77 4.00 4.03 2.24 2.27 11.18%
P/NAPS 1.36 1.41 1.20 1.21 1.25 1.13 1.11 14.54%

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