[NPC] YoY Annualized 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- -17.16%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 240,924 414,476 202,164 176,784 181,108 167,552 131,624 10.59%
PBT 45,700 59,476 29,144 14,092 12,340 1,468 9,312 30.32%
Tax -12,144 -15,072 -7,200 -3,324 -3,080 -468 -3,452 23.30%
NP 33,556 44,404 21,944 10,768 9,260 1,000 5,860 33.72%
-
NP to SH 29,004 39,832 20,456 10,132 9,260 1,000 5,860 30.51%
-
Tax Rate 26.57% 25.34% 24.70% 23.59% 24.96% 31.88% 37.07% -
Total Cost 207,368 370,072 180,220 166,016 171,848 166,552 125,764 8.68%
-
Net Worth 219,690 193,161 162,063 142,856 131,943 123,387 79,772 18.37%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 9,603 14,405 9,595 - - -
Div Payout % - - 46.95% 142.18% 103.63% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 219,690 193,161 162,063 142,856 131,943 123,387 79,772 18.37%
NOSH 120,049 119,975 120,046 120,047 119,948 80,645 79,772 7.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.93% 10.71% 10.85% 6.09% 5.11% 0.60% 4.45% -
ROE 13.20% 20.62% 12.62% 7.09% 7.02% 0.81% 7.35% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 200.69 345.47 168.40 147.26 150.99 207.76 165.00 3.31%
EPS 24.16 33.20 17.04 8.44 7.72 1.24 7.32 21.99%
DPS 0.00 0.00 8.00 12.00 8.00 0.00 0.00 -
NAPS 1.83 1.61 1.35 1.19 1.10 1.53 1.00 10.58%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 206.53 355.30 173.30 151.54 155.25 143.63 112.83 10.59%
EPS 24.86 34.14 17.54 8.69 7.94 0.86 5.02 30.52%
DPS 0.00 0.00 8.23 12.35 8.23 0.00 0.00 -
NAPS 1.8832 1.6558 1.3892 1.2246 1.131 1.0577 0.6838 18.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.00 2.40 1.69 1.27 1.02 2.21 1.00 -
P/RPS 1.00 0.69 1.00 0.86 0.68 1.06 0.61 8.57%
P/EPS 8.28 7.23 9.92 15.05 13.21 178.23 13.61 -7.94%
EY 12.08 13.83 10.08 6.65 7.57 0.56 7.35 8.62%
DY 0.00 0.00 4.73 9.45 7.84 0.00 0.00 -
P/NAPS 1.09 1.49 1.25 1.07 0.93 1.44 1.00 1.44%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 25/05/04 29/05/03 -
Price 2.00 2.60 1.90 1.34 1.08 2.51 1.05 -
P/RPS 1.00 0.75 1.13 0.91 0.72 1.21 0.64 7.71%
P/EPS 8.28 7.83 11.15 15.88 13.99 202.42 14.29 -8.68%
EY 12.08 12.77 8.97 6.30 7.15 0.49 7.00 9.51%
DY 0.00 0.00 4.21 8.96 7.41 0.00 0.00 -
P/NAPS 1.09 1.61 1.41 1.13 0.98 1.64 1.05 0.62%

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