[NPC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 102.57%
YoY- 7.79%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 144,583 220,616 123,221 88,349 93,737 87,528 76,265 11.23%
PBT 20,133 30,460 16,374 7,257 6,606 1,204 5,072 25.80%
Tax -5,285 -7,872 -4,293 -1,830 -1,428 -420 -1,629 21.64%
NP 14,848 22,588 12,081 5,427 5,178 784 3,443 27.55%
-
NP to SH 13,038 20,699 11,305 5,131 4,760 784 3,443 24.82%
-
Tax Rate 26.25% 25.84% 26.22% 25.22% 21.62% 34.88% 32.12% -
Total Cost 129,735 198,028 111,140 82,922 88,559 86,744 72,822 10.09%
-
Net Worth 221,897 199,190 165,614 142,660 131,889 123,199 79,906 18.53%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,598 3,599 6,000 7,192 3,596 - - -
Div Payout % 27.60% 17.39% 53.08% 140.19% 75.57% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 221,897 199,190 165,614 142,660 131,889 123,199 79,906 18.53%
NOSH 119,944 119,994 120,010 119,883 119,899 79,999 79,906 6.99%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.27% 10.24% 9.80% 6.14% 5.52% 0.90% 4.51% -
ROE 5.88% 10.39% 6.83% 3.60% 3.61% 0.64% 4.31% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 120.54 183.86 102.68 73.70 78.18 109.41 95.44 3.96%
EPS 10.87 17.25 9.42 4.28 3.97 0.98 4.30 16.69%
DPS 3.00 3.00 5.00 6.00 3.00 0.00 0.00 -
NAPS 1.85 1.66 1.38 1.19 1.10 1.54 1.00 10.78%
Adjusted Per Share Value based on latest NOSH - 119,723
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 123.94 189.12 105.63 75.73 80.35 75.03 65.38 11.23%
EPS 11.18 17.74 9.69 4.40 4.08 0.67 2.95 24.83%
DPS 3.08 3.09 5.14 6.17 3.08 0.00 0.00 -
NAPS 1.9022 1.7075 1.4197 1.2229 1.1306 1.0561 0.685 18.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.90 2.55 2.10 1.40 1.10 2.29 1.14 -
P/RPS 1.58 1.39 2.05 1.90 1.41 2.09 1.19 4.83%
P/EPS 17.48 14.78 22.29 32.71 27.71 233.67 26.46 -6.67%
EY 5.72 6.76 4.49 3.06 3.61 0.43 3.78 7.14%
DY 1.58 1.18 2.38 4.29 2.73 0.00 0.00 -
P/NAPS 1.03 1.54 1.52 1.18 1.00 1.49 1.14 -1.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 21/08/07 29/08/06 19/08/05 25/08/04 28/08/03 -
Price 2.05 2.60 1.88 1.49 1.98 2.25 1.16 -
P/RPS 1.70 1.41 1.83 2.02 2.53 2.06 1.22 5.68%
P/EPS 18.86 15.07 19.96 34.81 49.87 229.59 26.92 -5.75%
EY 5.30 6.63 5.01 2.87 2.01 0.44 3.71 6.11%
DY 1.46 1.15 2.66 4.03 1.52 0.00 0.00 -
P/NAPS 1.11 1.57 1.36 1.25 1.80 1.46 1.16 -0.73%

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