[NPC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -74.6%
YoY- 101.89%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 313,750 209,985 123,221 50,541 205,468 140,545 88,349 132.23%
PBT 47,324 29,207 16,374 7,286 26,026 12,317 7,257 247.85%
Tax -11,413 -6,592 -4,293 -1,800 -4,733 -992 -1,830 237.68%
NP 35,911 22,615 12,081 5,486 21,293 11,325 5,427 251.25%
-
NP to SH 33,191 20,842 11,305 5,114 20,132 10,601 5,131 245.99%
-
Tax Rate 24.12% 22.57% 26.22% 24.70% 18.19% 8.05% 25.22% -
Total Cost 277,839 187,370 111,140 45,055 184,175 129,220 82,922 123.42%
-
Net Worth 183,594 173,983 165,614 162,063 158,391 148,870 142,660 18.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,599 5,999 6,000 2,400 7,199 7,203 7,192 21.15%
Div Payout % 28.92% 28.79% 53.08% 46.95% 35.76% 67.95% 140.19% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,594 173,983 165,614 162,063 158,391 148,870 142,660 18.26%
NOSH 119,996 119,988 120,010 120,046 119,993 120,056 119,883 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.45% 10.77% 9.80% 10.85% 10.36% 8.06% 6.14% -
ROE 18.08% 11.98% 6.83% 3.16% 12.71% 7.12% 3.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 261.47 175.00 102.68 42.10 171.23 117.07 73.70 132.07%
EPS 27.66 17.37 9.42 4.26 16.78 8.83 4.28 245.77%
DPS 8.00 5.00 5.00 2.00 6.00 6.00 6.00 21.07%
NAPS 1.53 1.45 1.38 1.35 1.32 1.24 1.19 18.18%
Adjusted Per Share Value based on latest NOSH - 120,046
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 268.95 180.00 105.63 43.32 176.13 120.48 75.73 132.23%
EPS 28.45 17.87 9.69 4.38 17.26 9.09 4.40 245.89%
DPS 8.23 5.14 5.14 2.06 6.17 6.17 6.17 21.11%
NAPS 1.5738 1.4914 1.4197 1.3892 1.3578 1.2761 1.2229 18.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.47 1.97 2.10 1.69 1.55 1.50 1.40 -
P/RPS 0.94 1.13 2.05 4.01 0.91 1.28 1.90 -37.36%
P/EPS 8.93 11.34 22.29 39.67 9.24 16.99 32.71 -57.81%
EY 11.20 8.82 4.49 2.52 10.82 5.89 3.06 136.93%
DY 3.24 2.54 2.38 1.18 3.87 4.00 4.29 -17.02%
P/NAPS 1.61 1.36 1.52 1.25 1.17 1.21 1.18 22.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/03/08 28/11/07 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 -
Price 2.46 2.62 1.88 1.90 1.59 1.50 1.49 -
P/RPS 0.94 1.50 1.83 4.51 0.93 1.28 2.02 -39.86%
P/EPS 8.89 15.08 19.96 44.60 9.48 16.99 34.81 -59.64%
EY 11.24 6.63 5.01 2.24 10.55 5.89 2.87 147.84%
DY 3.25 1.91 2.66 1.05 3.77 4.00 4.03 -13.32%
P/NAPS 1.61 1.81 1.36 1.41 1.20 1.21 1.25 18.32%

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