[NPC] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 29.49%
YoY- 29.58%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 113,845 116,997 103,619 103,765 86,764 72,680 50,541 71.58%
PBT 13,806 15,591 14,869 18,117 12,833 9,088 7,286 52.94%
Tax -3,819 -4,104 -3,768 -4,821 -2,299 -2,493 -1,800 64.88%
NP 9,987 11,487 11,101 13,296 10,534 6,595 5,486 48.92%
-
NP to SH 9,123 10,741 9,958 12,349 9,537 6,191 5,114 46.93%
-
Tax Rate 27.66% 26.32% 25.34% 26.61% 17.91% 27.43% 24.70% -
Total Cost 103,858 105,510 92,518 90,469 76,230 66,085 45,055 74.23%
-
Net Worth 202,866 199,218 193,161 183,630 173,945 165,573 162,063 16.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,202 3,600 - - - 3,599 2,400 107.63%
Div Payout % 78.95% 33.52% - - - 58.14% 46.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 202,866 199,218 193,161 183,630 173,945 165,573 162,063 16.10%
NOSH 120,039 120,011 119,975 120,019 119,962 119,980 120,046 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.77% 9.82% 10.71% 12.81% 12.14% 9.07% 10.85% -
ROE 4.50% 5.39% 5.16% 6.72% 5.48% 3.74% 3.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 94.84 97.49 86.37 86.46 72.33 60.58 42.10 71.59%
EPS 7.60 8.95 8.30 10.29 7.95 5.16 4.26 46.94%
DPS 6.00 3.00 0.00 0.00 0.00 3.00 2.00 107.59%
NAPS 1.69 1.66 1.61 1.53 1.45 1.38 1.35 16.10%
Adjusted Per Share Value based on latest NOSH - 120,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.59 100.29 88.82 88.95 74.38 62.30 43.32 71.59%
EPS 7.82 9.21 8.54 10.59 8.18 5.31 4.38 47.01%
DPS 6.17 3.09 0.00 0.00 0.00 3.09 2.06 107.36%
NAPS 1.739 1.7077 1.6558 1.5741 1.4911 1.4193 1.3892 16.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.28 2.55 2.40 2.47 1.97 2.10 1.69 -
P/RPS 2.40 2.62 2.78 2.86 2.72 3.47 4.01 -28.91%
P/EPS 30.00 28.49 28.92 24.01 24.78 40.70 39.67 -16.95%
EY 3.33 3.51 3.46 4.17 4.04 2.46 2.52 20.35%
DY 2.63 1.18 0.00 0.00 0.00 1.43 1.18 70.37%
P/NAPS 1.35 1.54 1.49 1.61 1.36 1.52 1.25 5.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 25/05/07 -
Price 2.00 2.60 2.60 2.46 2.62 1.88 1.90 -
P/RPS 2.11 2.67 3.01 2.85 3.62 3.10 4.51 -39.65%
P/EPS 26.32 29.05 31.33 23.91 32.96 36.43 44.60 -29.57%
EY 3.80 3.44 3.19 4.18 3.03 2.74 2.24 42.10%
DY 3.00 1.15 0.00 0.00 0.00 1.60 1.05 100.96%
P/NAPS 1.18 1.57 1.61 1.61 1.81 1.36 1.41 -11.16%

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