[NPC] QoQ TTM 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- 1.78%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 205,468 196,689 195,258 199,565 200,646 201,421 201,303 1.37%
PBT 26,026 18,160 18,150 17,937 17,499 18,251 18,786 24.20%
Tax -4,733 -2,443 -4,760 -4,728 -4,667 -5,100 -5,175 -5.76%
NP 21,293 15,717 13,390 13,209 12,832 13,151 13,611 34.65%
-
NP to SH 20,131 14,777 12,602 12,449 12,231 12,766 13,502 30.41%
-
Tax Rate 18.19% 13.45% 26.23% 26.36% 26.67% 27.94% 27.55% -
Total Cost 184,175 180,972 181,868 186,356 187,814 188,270 187,692 -1.24%
-
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 7,193 7,193 7,193 7,197 3,595 5,992 5,992 12.91%
Div Payout % 35.73% 48.68% 57.08% 57.81% 29.40% 46.94% 44.39% -
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 10.36% 7.99% 6.86% 6.62% 6.40% 6.53% 6.76% -
ROE 16.79% 9.93% 8.85% 8.71% 10.19% 9.51% 10.24% -
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 171.34 163.97 163.09 166.24 167.24 168.11 167.96 1.33%
EPS 16.79 12.32 10.53 10.37 10.19 10.65 11.27 30.34%
DPS 6.00 6.00 6.00 6.00 3.00 5.00 5.00 12.88%
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 176.13 168.61 167.38 171.07 172.00 172.66 172.56 1.37%
EPS 17.26 12.67 10.80 10.67 10.48 10.94 11.57 30.46%
DPS 6.17 6.17 6.17 6.17 3.08 5.14 5.14 12.91%
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 0.90 0.91 0.86 0.76 0.83 0.92 0.65 24.15%
P/EPS 9.23 12.18 13.30 12.25 13.63 14.45 9.76 -3.64%
EY 10.83 8.21 7.52 8.17 7.33 6.92 10.24 3.79%
DY 3.87 4.00 4.29 4.72 2.16 3.25 4.55 -10.20%
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 0.93 0.91 0.91 0.81 0.79 0.83 1.18 -14.63%
P/EPS 9.47 12.18 14.16 12.92 12.95 13.14 17.58 -33.72%
EY 10.56 8.21 7.06 7.74 7.72 7.61 5.69 50.84%
DY 3.77 4.00 4.03 4.48 2.27 3.57 2.53 30.36%
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