[NPC] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.23%
YoY- 64.59%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 274,908 240,340 211,813 205,468 196,689 195,258 199,565 23.78%
PBT 42,916 35,143 29,789 26,026 18,160 18,150 17,937 78.79%
Tax -10,333 -7,196 -5,702 -4,733 -2,443 -4,760 -4,728 68.32%
NP 32,583 27,947 24,087 21,293 15,717 13,390 13,209 82.46%
-
NP to SH 30,372 26,305 22,712 20,131 14,777 12,602 12,449 81.12%
-
Tax Rate 24.08% 20.48% 19.14% 18.19% 13.45% 26.23% 26.36% -
Total Cost 242,325 212,393 187,726 184,175 180,972 181,868 186,356 19.11%
-
Net Worth 173,945 165,573 162,063 119,916 148,745 142,470 142,856 14.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,000 6,000 5,992 7,193 7,193 7,193 7,197 -11.41%
Div Payout % 19.76% 22.81% 26.39% 35.73% 48.68% 57.08% 57.81% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 173,945 165,573 162,063 119,916 148,745 142,470 142,856 14.01%
NOSH 119,962 119,980 120,046 119,916 119,956 119,723 120,047 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.85% 11.63% 11.37% 10.36% 7.99% 6.86% 6.62% -
ROE 17.46% 15.89% 14.01% 16.79% 9.93% 8.85% 8.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 229.16 200.32 176.44 171.34 163.97 163.09 166.24 23.83%
EPS 25.32 21.92 18.92 16.79 12.32 10.53 10.37 81.22%
DPS 5.00 5.00 5.00 6.00 6.00 6.00 6.00 -11.43%
NAPS 1.45 1.38 1.35 1.00 1.24 1.19 1.19 14.06%
Adjusted Per Share Value based on latest NOSH - 119,916
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 235.66 206.02 181.57 176.13 168.61 167.38 171.07 23.78%
EPS 26.04 22.55 19.47 17.26 12.67 10.80 10.67 81.16%
DPS 5.14 5.14 5.14 6.17 6.17 6.17 6.17 -11.45%
NAPS 1.4911 1.4193 1.3892 1.028 1.2751 1.2213 1.2246 14.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.97 2.10 1.69 1.55 1.50 1.40 1.27 -
P/RPS 0.86 1.05 0.96 0.90 0.91 0.86 0.76 8.58%
P/EPS 7.78 9.58 8.93 9.23 12.18 13.30 12.25 -26.09%
EY 12.85 10.44 11.19 10.83 8.21 7.52 8.17 35.20%
DY 2.54 2.38 2.96 3.87 4.00 4.29 4.72 -33.81%
P/NAPS 1.36 1.52 1.25 1.55 1.21 1.18 1.07 17.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 29/05/06 -
Price 2.62 1.88 1.90 1.59 1.50 1.49 1.34 -
P/RPS 1.14 0.94 1.08 0.93 0.91 0.91 0.81 25.56%
P/EPS 10.35 8.57 10.04 9.47 12.18 14.16 12.92 -13.73%
EY 9.66 11.66 9.96 10.56 8.21 7.06 7.74 15.90%
DY 1.91 2.66 2.63 3.77 4.00 4.03 4.48 -43.32%
P/NAPS 1.81 1.36 1.41 1.59 1.21 1.25 1.13 36.85%

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