[NPC] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -74.6%
YoY- 101.89%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 90,312 60,231 103,619 50,541 44,196 45,277 41,888 13.65%
PBT 15,272 11,425 14,869 7,286 3,523 3,085 367 86.10%
Tax -3,811 -3,036 -3,768 -1,800 -831 -770 -117 78.65%
NP 11,461 8,389 11,101 5,486 2,692 2,315 250 89.12%
-
NP to SH 10,059 7,251 9,958 5,114 2,533 2,315 250 85.06%
-
Tax Rate 24.95% 26.57% 25.34% 24.70% 23.59% 24.96% 31.88% -
Total Cost 78,851 51,842 92,518 45,055 41,504 42,962 41,638 11.22%
-
Net Worth 247,273 219,690 193,161 162,063 142,856 131,943 123,387 12.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 2,400 3,601 2,398 - -
Div Payout % - - - 46.95% 142.18% 103.63% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 247,273 219,690 193,161 162,063 142,856 131,943 123,387 12.27%
NOSH 120,035 120,049 119,975 120,046 120,047 119,948 80,645 6.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.69% 13.93% 10.71% 10.85% 6.09% 5.11% 0.60% -
ROE 4.07% 3.30% 5.16% 3.16% 1.77% 1.75% 0.20% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 75.24 50.17 86.37 42.10 36.82 37.75 51.94 6.36%
EPS 8.38 6.04 8.30 4.26 2.11 1.93 0.31 73.19%
DPS 0.00 0.00 0.00 2.00 3.00 2.00 0.00 -
NAPS 2.06 1.83 1.61 1.35 1.19 1.10 1.53 5.07%
Adjusted Per Share Value based on latest NOSH - 120,046
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 75.26 50.19 86.35 42.12 36.83 37.73 34.91 13.65%
EPS 8.38 6.04 8.30 4.26 2.11 1.93 0.21 84.80%
DPS 0.00 0.00 0.00 2.00 3.00 2.00 0.00 -
NAPS 2.0606 1.8308 1.6097 1.3505 1.1905 1.0995 1.0282 12.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.10 2.00 2.40 1.69 1.27 1.02 2.21 -
P/RPS 2.79 3.99 2.78 4.01 3.45 2.70 4.25 -6.77%
P/EPS 25.06 33.11 28.92 39.67 60.19 52.85 712.90 -42.75%
EY 3.99 3.02 3.46 2.52 1.66 1.89 0.14 74.72%
DY 0.00 0.00 0.00 1.18 2.36 1.96 0.00 -
P/NAPS 1.02 1.09 1.49 1.25 1.07 0.93 1.44 -5.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 25/05/04 -
Price 1.88 2.00 2.60 1.90 1.34 1.08 2.51 -
P/RPS 2.50 3.99 3.01 4.51 3.64 2.86 4.83 -10.39%
P/EPS 22.43 33.11 31.33 44.60 63.51 55.96 809.68 -44.97%
EY 4.46 3.02 3.19 2.24 1.57 1.79 0.12 82.63%
DY 0.00 0.00 0.00 1.05 2.24 1.85 0.00 -
P/NAPS 0.91 1.09 1.61 1.41 1.13 0.98 1.64 -9.34%

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