[NPC] QoQ TTM 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- 9.28%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 438,226 411,145 366,828 313,750 274,908 240,340 211,813 62.15%
PBT 62,383 61,410 54,907 47,324 42,916 35,143 29,789 63.46%
Tax -16,512 -14,992 -13,381 -11,413 -10,333 -7,196 -5,702 102.77%
NP 45,871 46,418 41,526 35,911 32,583 27,947 24,087 53.45%
-
NP to SH 42,171 42,585 38,035 33,191 30,372 26,305 22,712 50.89%
-
Tax Rate 26.47% 24.41% 24.37% 24.12% 24.08% 20.48% 19.14% -
Total Cost 392,355 364,727 325,302 277,839 242,325 212,393 187,726 63.25%
-
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 10,802 3,600 3,599 6,000 6,000 6,000 5,992 47.96%
Div Payout % 25.62% 8.45% 9.46% 18.08% 19.76% 22.81% 26.39% -
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 10.47% 11.29% 11.32% 11.45% 11.85% 11.63% 11.37% -
ROE 20.79% 21.38% 19.69% 18.07% 17.46% 15.89% 14.01% -
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 365.07 342.59 305.75 261.42 229.16 200.32 176.44 62.16%
EPS 35.13 35.48 31.70 27.65 25.32 21.92 18.92 50.89%
DPS 9.00 3.00 3.00 5.00 5.00 5.00 5.00 47.81%
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 375.66 352.44 314.45 268.95 235.66 206.02 181.57 62.15%
EPS 36.15 36.50 32.60 28.45 26.04 22.55 19.47 50.89%
DPS 9.26 3.09 3.09 5.14 5.14 5.14 5.14 47.89%
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 0.62 0.74 0.78 0.94 0.86 1.05 0.96 -25.22%
P/EPS 6.49 7.19 7.57 8.93 7.78 9.58 8.93 -19.11%
EY 15.41 13.92 13.21 11.20 12.85 10.44 11.19 23.70%
DY 3.95 1.18 1.25 2.02 2.54 2.38 2.96 21.14%
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 0.55 0.76 0.85 0.94 1.14 0.94 1.08 -36.15%
P/EPS 5.69 7.33 8.20 8.90 10.35 8.57 10.04 -31.44%
EY 17.57 13.65 12.19 11.24 9.66 11.66 9.96 45.84%
DY 4.50 1.15 1.15 2.03 1.91 2.66 2.63 42.91%
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