[NPC] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.06%
YoY- 138.3%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 94,625 84,352 116,997 72,680 44,153 48,460 45,640 12.91%
PBT 9,839 8,708 15,591 9,088 3,734 3,521 837 50.76%
Tax -2,590 -2,249 -4,104 -2,493 -999 -967 -303 42.96%
NP 7,249 6,459 11,487 6,595 2,735 2,554 534 54.41%
-
NP to SH 6,728 5,787 10,741 6,191 2,598 2,445 534 52.51%
-
Tax Rate 26.32% 25.83% 26.32% 27.43% 26.75% 27.46% 36.20% -
Total Cost 87,376 77,893 105,510 66,085 41,418 45,906 45,106 11.64%
-
Net Worth 250,650 222,115 199,218 165,573 142,470 131,838 122,740 12.63%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,597 3,601 3,600 3,599 3,591 3,595 - -
Div Payout % 53.48% 62.24% 33.52% 58.14% 138.25% 147.06% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 250,650 222,115 199,218 165,573 142,470 131,838 122,740 12.63%
NOSH 119,928 120,062 120,011 119,980 119,723 119,852 79,701 7.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.66% 7.66% 9.82% 9.07% 6.19% 5.27% 1.17% -
ROE 2.68% 2.61% 5.39% 3.74% 1.82% 1.85% 0.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 78.90 70.26 97.49 60.58 36.88 40.43 57.26 5.48%
EPS 5.61 4.82 8.95 5.16 2.17 2.04 0.67 42.47%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.09 1.85 1.66 1.38 1.19 1.10 1.54 5.21%
Adjusted Per Share Value based on latest NOSH - 119,980
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 78.85 70.29 97.50 60.57 36.79 40.38 38.03 12.91%
EPS 5.61 4.82 8.95 5.16 2.17 2.04 0.45 52.24%
DPS 3.00 3.00 3.00 3.00 2.99 3.00 0.00 -
NAPS 2.0888 1.851 1.6602 1.3798 1.1873 1.0987 1.0228 12.63%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.92 1.90 2.55 2.10 1.40 1.10 2.29 -
P/RPS 2.43 2.70 2.62 3.47 3.80 2.72 4.00 -7.96%
P/EPS 34.22 39.42 28.49 40.70 64.52 53.92 341.79 -31.84%
EY 2.92 2.54 3.51 2.46 1.55 1.85 0.29 46.92%
DY 1.56 1.58 1.18 1.43 2.14 2.73 0.00 -
P/NAPS 0.92 1.03 1.54 1.52 1.18 1.00 1.49 -7.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 21/08/07 29/08/06 19/08/05 25/08/04 -
Price 2.01 2.05 2.60 1.88 1.49 1.98 2.25 -
P/RPS 2.55 2.92 2.67 3.10 4.04 4.90 3.93 -6.95%
P/EPS 35.83 42.53 29.05 36.43 68.66 97.06 335.82 -31.11%
EY 2.79 2.35 3.44 2.74 1.46 1.03 0.30 44.99%
DY 1.49 1.46 1.15 1.60 2.01 1.52 0.00 -
P/NAPS 0.96 1.11 1.57 1.36 1.25 1.80 1.46 -6.74%

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