[NPC] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.36%
YoY- 96.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 282,631 228,255 334,461 209,985 140,545 144,502 138,175 12.66%
PBT 32,905 35,580 44,266 29,207 12,317 11,656 6,789 30.07%
Tax -9,415 -9,113 -11,691 -6,592 -992 -2,907 -1,974 29.72%
NP 23,490 26,467 32,575 22,615 11,325 8,749 4,815 30.21%
-
NP to SH 22,013 23,562 29,822 20,842 10,601 8,055 4,815 28.81%
-
Tax Rate 28.61% 25.61% 26.41% 22.57% 8.05% 24.94% 29.08% -
Total Cost 259,141 201,788 301,886 187,370 129,220 135,753 133,360 11.70%
-
Net Worth 254,319 231,658 202,813 173,983 148,870 134,450 127,279 12.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,598 3,600 10,800 5,999 7,203 3,601 - -
Div Payout % 16.35% 15.28% 36.22% 28.79% 67.95% 44.71% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 254,319 231,658 202,813 173,983 148,870 134,450 127,279 12.22%
NOSH 119,961 120,030 120,008 119,988 120,056 120,044 120,074 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.31% 11.60% 9.74% 10.77% 8.06% 6.05% 3.48% -
ROE 8.66% 10.17% 14.70% 11.98% 7.12% 5.99% 3.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 235.60 190.16 278.70 175.00 117.07 120.37 115.07 12.67%
EPS 18.35 19.63 24.85 17.37 8.83 6.71 4.01 28.83%
DPS 3.00 3.00 9.00 5.00 6.00 3.00 0.00 -
NAPS 2.12 1.93 1.69 1.45 1.24 1.12 1.06 12.24%
Adjusted Per Share Value based on latest NOSH - 119,962
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 242.28 195.67 286.71 180.00 120.48 123.87 118.45 12.66%
EPS 18.87 20.20 25.56 17.87 9.09 6.90 4.13 28.80%
DPS 3.09 3.09 9.26 5.14 6.17 3.09 0.00 -
NAPS 2.1801 1.9858 1.7386 1.4914 1.2761 1.1525 1.0911 12.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.95 2.00 2.28 1.97 1.50 1.54 1.28 -
P/RPS 0.83 1.05 0.82 1.13 1.28 1.28 1.11 -4.72%
P/EPS 10.63 10.19 9.18 11.34 16.99 22.95 31.92 -16.73%
EY 9.41 9.82 10.90 8.82 5.89 4.36 3.13 20.12%
DY 1.54 1.50 3.95 2.54 4.00 1.95 0.00 -
P/NAPS 0.92 1.04 1.35 1.36 1.21 1.38 1.21 -4.46%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 25/11/08 28/11/07 27/11/06 21/11/05 26/11/04 -
Price 2.25 1.84 2.00 2.62 1.50 1.40 1.22 -
P/RPS 0.96 0.97 0.72 1.50 1.28 1.16 1.06 -1.63%
P/EPS 12.26 9.37 8.05 15.08 16.99 20.86 30.42 -14.04%
EY 8.16 10.67 12.43 6.63 5.89 4.79 3.29 16.33%
DY 1.33 1.63 4.50 1.91 4.00 2.14 0.00 -
P/NAPS 1.06 0.95 1.18 1.81 1.21 1.25 1.15 -1.34%

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