[NPC] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -70.0%
YoY- 94.72%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 76,414 90,312 60,231 103,619 50,541 44,196 45,277 9.11%
PBT 8,113 15,272 11,425 14,869 7,286 3,523 3,085 17.47%
Tax -2,650 -3,811 -3,036 -3,768 -1,800 -831 -770 22.86%
NP 5,463 11,461 8,389 11,101 5,486 2,692 2,315 15.37%
-
NP to SH 4,951 10,059 7,251 9,958 5,114 2,533 2,315 13.50%
-
Tax Rate 32.66% 24.95% 26.57% 25.34% 24.70% 23.59% 24.96% -
Total Cost 70,951 78,851 51,842 92,518 45,055 41,504 42,962 8.71%
-
Net Worth 272,125 247,273 219,690 193,161 162,063 142,856 131,943 12.81%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 2,400 3,601 2,398 -
Div Payout % - - - - 46.95% 142.18% 103.63% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 272,125 247,273 219,690 193,161 162,063 142,856 131,943 12.81%
NOSH 119,878 120,035 120,049 119,975 120,046 120,047 119,948 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.15% 12.69% 13.93% 10.71% 10.85% 6.09% 5.11% -
ROE 1.82% 4.07% 3.30% 5.16% 3.16% 1.77% 1.75% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 63.74 75.24 50.17 86.37 42.10 36.82 37.75 9.11%
EPS 4.13 8.38 6.04 8.30 4.26 2.11 1.93 13.51%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 2.00 -
NAPS 2.27 2.06 1.83 1.61 1.35 1.19 1.10 12.82%
Adjusted Per Share Value based on latest NOSH - 119,975
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 65.50 77.42 51.63 88.82 43.32 37.89 38.81 9.11%
EPS 4.24 8.62 6.22 8.54 4.38 2.17 1.98 13.52%
DPS 0.00 0.00 0.00 0.00 2.06 3.09 2.06 -
NAPS 2.3327 2.1197 1.8832 1.6558 1.3892 1.2246 1.131 12.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.05 2.10 2.00 2.40 1.69 1.27 1.02 -
P/RPS 3.22 2.79 3.99 2.78 4.01 3.45 2.70 2.97%
P/EPS 49.64 25.06 33.11 28.92 39.67 60.19 52.85 -1.03%
EY 2.01 3.99 3.02 3.46 2.52 1.66 1.89 1.03%
DY 0.00 0.00 0.00 0.00 1.18 2.36 1.96 -
P/NAPS 0.90 1.02 1.09 1.49 1.25 1.07 0.93 -0.54%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 -
Price 2.25 1.88 2.00 2.60 1.90 1.34 1.08 -
P/RPS 3.53 2.50 3.99 3.01 4.51 3.64 2.86 3.56%
P/EPS 54.48 22.43 33.11 31.33 44.60 63.51 55.96 -0.44%
EY 1.84 4.46 3.02 3.19 2.24 1.57 1.79 0.46%
DY 0.00 0.00 0.00 0.00 1.05 2.24 1.85 -
P/NAPS 0.99 0.91 1.09 1.61 1.41 1.13 0.98 0.16%

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