[NPC] QoQ Cumulative 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- -70.0%
YoY- 94.72%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,755 334,461 220,616 103,619 313,750 209,985 123,221 119.09%
PBT 58,771 44,266 30,460 14,869 47,324 29,207 16,374 133.51%
Tax -15,725 -11,691 -7,872 -3,768 -11,413 -6,592 -4,293 136.68%
NP 43,046 32,575 22,588 11,101 35,911 22,615 12,081 132.38%
-
NP to SH 39,571 29,822 20,699 9,958 33,191 20,842 11,305 129.66%
-
Tax Rate 26.76% 26.41% 25.84% 25.34% 24.12% 22.57% 26.22% -
Total Cost 358,709 301,886 198,028 92,518 277,839 187,370 111,140 117.62%
-
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 10,800 3,599 - 9,599 5,999 6,000 47.69%
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% 14.70% 10.39% 5.16% 18.08% 11.98% 6.83% -
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 334.83 278.70 183.86 86.37 261.47 175.00 102.68 119.11%
EPS 32.98 24.85 17.25 8.30 27.66 17.37 9.42 129.69%
DPS 9.00 9.00 3.00 0.00 8.00 5.00 5.00 47.70%
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 344.39 286.71 189.12 88.82 268.95 180.00 105.63 119.08%
EPS 33.92 25.56 17.74 8.54 28.45 17.87 9.69 129.67%
DPS 9.26 9.26 3.09 0.00 8.23 5.14 5.14 47.79%
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 0.82 1.39 2.78 0.94 1.13 2.05 -54.29%
P/EPS 6.37 9.18 14.78 28.92 8.93 11.34 22.29 -56.44%
EY 15.70 10.90 6.76 3.46 11.20 8.82 4.49 129.50%
DY 4.29 3.95 1.18 0.00 3.24 2.54 2.38 47.84%
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 0.72 1.41 3.01 0.94 1.50 1.83 -52.29%
P/EPS 6.06 8.05 15.07 31.33 8.89 15.08 19.96 -54.66%
EY 16.49 12.43 6.63 3.19 11.24 6.63 5.01 120.47%
DY 4.50 4.50 1.15 0.00 3.25 1.91 2.66 41.75%
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