[NPC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.46%
YoY- 105.54%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 411,145 366,828 313,750 274,908 240,340 211,813 205,468 58.86%
PBT 61,410 54,907 47,324 42,916 35,143 29,789 26,026 77.32%
Tax -14,992 -13,381 -11,413 -10,333 -7,196 -5,702 -4,733 115.83%
NP 46,418 41,526 35,911 32,583 27,947 24,087 21,293 68.20%
-
NP to SH 42,585 38,035 33,191 30,372 26,305 22,712 20,131 64.86%
-
Tax Rate 24.41% 24.37% 24.12% 24.08% 20.48% 19.14% 18.19% -
Total Cost 364,727 325,302 277,839 242,325 212,393 187,726 184,175 57.76%
-
Net Worth 199,218 193,161 183,630 173,945 165,573 162,063 119,916 40.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,600 3,599 6,000 6,000 6,000 5,992 7,193 -36.98%
Div Payout % 8.45% 9.46% 18.08% 19.76% 22.81% 26.39% 35.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 199,218 193,161 183,630 173,945 165,573 162,063 119,916 40.31%
NOSH 120,011 119,975 120,019 119,962 119,980 120,046 119,916 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.29% 11.32% 11.45% 11.85% 11.63% 11.37% 10.36% -
ROE 21.38% 19.69% 18.07% 17.46% 15.89% 14.01% 16.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 342.59 305.75 261.42 229.16 200.32 176.44 171.34 58.77%
EPS 35.48 31.70 27.65 25.32 21.92 18.92 16.79 64.74%
DPS 3.00 3.00 5.00 5.00 5.00 5.00 6.00 -37.03%
NAPS 1.66 1.61 1.53 1.45 1.38 1.35 1.00 40.24%
Adjusted Per Share Value based on latest NOSH - 119,962
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 352.44 314.45 268.95 235.66 206.02 181.57 176.13 58.86%
EPS 36.50 32.60 28.45 26.04 22.55 19.47 17.26 64.82%
DPS 3.09 3.09 5.14 5.14 5.14 5.14 6.17 -36.96%
NAPS 1.7077 1.6558 1.5741 1.4911 1.4193 1.3892 1.028 40.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.55 2.40 2.47 1.97 2.10 1.69 1.55 -
P/RPS 0.74 0.78 0.94 0.86 1.05 0.96 0.90 -12.24%
P/EPS 7.19 7.57 8.93 7.78 9.58 8.93 9.23 -15.35%
EY 13.92 13.21 11.20 12.85 10.44 11.19 10.83 18.23%
DY 1.18 1.25 2.02 2.54 2.38 2.96 3.87 -54.73%
P/NAPS 1.54 1.49 1.61 1.36 1.52 1.25 1.55 -0.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 25/05/07 23/02/07 -
Price 2.60 2.60 2.46 2.62 1.88 1.90 1.59 -
P/RPS 0.76 0.85 0.94 1.14 0.94 1.08 0.93 -12.60%
P/EPS 7.33 8.20 8.90 10.35 8.57 10.04 9.47 -15.71%
EY 13.65 12.19 11.24 9.66 11.66 9.96 10.56 18.68%
DY 1.15 1.15 2.03 1.91 2.66 2.63 3.77 -54.71%
P/NAPS 1.57 1.61 1.61 1.81 1.36 1.41 1.59 -0.84%

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