[NPC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -39.34%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 64,923 52,196 44,153 44,196 56,144 50,765 48,460 21.46%
PBT 13,709 5,060 3,734 3,523 5,843 5,050 3,521 146.87%
Tax -3,741 838 -999 -831 -1,451 -1,479 -967 145.83%
NP 9,968 5,898 2,735 2,692 4,392 3,571 2,554 147.27%
-
NP to SH 9,530 5,470 2,598 2,533 4,176 3,295 2,445 147.05%
-
Tax Rate 27.29% -16.56% 26.75% 23.59% 24.83% 29.29% 27.46% -
Total Cost 54,955 46,298 41,418 41,504 51,752 47,194 45,906 12.70%
-
Net Worth 119,916 148,745 142,470 142,856 119,973 134,196 131,838 -6.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 3,591 3,601 - - 3,595 -
Div Payout % - - 138.25% 142.18% - - 147.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 119,916 148,745 142,470 142,856 119,973 134,196 131,838 -6.10%
NOSH 119,916 119,956 119,723 120,047 119,973 119,818 119,852 0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.35% 11.30% 6.19% 6.09% 7.82% 7.03% 5.27% -
ROE 7.95% 3.68% 1.82% 1.77% 3.48% 2.46% 1.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.14 43.51 36.88 36.82 46.80 42.37 40.43 21.42%
EPS 7.94 4.56 2.17 2.11 3.48 2.75 2.04 146.82%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 1.00 1.24 1.19 1.19 1.00 1.12 1.10 -6.14%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.65 44.74 37.85 37.89 48.13 43.52 41.54 21.46%
EPS 8.17 4.69 2.23 2.17 3.58 2.82 2.10 146.75%
DPS 0.00 0.00 3.08 3.09 0.00 0.00 3.08 -
NAPS 1.028 1.2751 1.2213 1.2246 1.0284 1.1504 1.1301 -6.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.55 1.50 1.40 1.27 1.39 1.54 1.10 -
P/RPS 2.86 3.45 3.80 3.45 2.97 3.63 2.72 3.39%
P/EPS 19.50 32.89 64.52 60.19 39.93 56.00 53.92 -49.14%
EY 5.13 3.04 1.55 1.66 2.50 1.79 1.85 97.01%
DY 0.00 0.00 2.14 2.36 0.00 0.00 2.73 -
P/NAPS 1.55 1.21 1.18 1.07 1.39 1.38 1.00 33.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 27/11/06 29/08/06 29/05/06 27/02/06 21/11/05 19/08/05 -
Price 1.59 1.50 1.49 1.34 1.32 1.40 1.98 -
P/RPS 2.94 3.45 4.04 3.64 2.82 3.30 4.90 -28.79%
P/EPS 20.01 32.89 68.66 63.51 37.92 50.91 97.06 -65.00%
EY 5.00 3.04 1.46 1.57 2.64 1.96 1.03 185.87%
DY 0.00 0.00 2.01 2.24 0.00 0.00 1.52 -
P/NAPS 1.59 1.21 1.25 1.13 1.32 1.25 1.80 -7.91%

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