[NPC] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 74.22%
YoY- 128.21%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 86,392 67,294 103,765 64,923 56,144 56,919 52,476 8.65%
PBT 11,065 14,505 18,117 13,709 5,843 6,595 4,290 17.08%
Tax -629 -4,034 -4,821 -3,741 -1,451 -1,884 -812 -4.16%
NP 10,436 10,471 13,296 9,968 4,392 4,711 3,478 20.07%
-
NP to SH 8,877 9,749 12,349 9,530 4,176 4,711 3,478 16.88%
-
Tax Rate 5.68% 27.81% 26.61% 27.29% 24.83% 28.57% 18.93% -
Total Cost 75,956 56,823 90,469 54,955 51,752 52,208 48,998 7.57%
-
Net Worth 120,061 119,923 183,630 119,916 119,973 119,866 79,976 6.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,601 - - - - 2,397 - -
Div Payout % 40.58% - - - - 50.89% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 120,061 119,923 183,630 119,916 119,973 119,866 79,976 6.99%
NOSH 120,061 119,923 120,019 119,916 119,973 119,866 79,976 6.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.08% 15.56% 12.81% 15.35% 7.82% 8.28% 6.63% -
ROE 7.39% 8.13% 6.72% 7.95% 3.48% 3.93% 4.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 71.96 56.11 86.46 54.14 46.80 47.49 65.61 1.55%
EPS 7.40 8.12 10.29 7.94 3.48 3.93 2.90 16.88%
DPS 3.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 1.53 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 119,916
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 74.06 57.69 88.95 55.65 48.13 48.79 44.98 8.65%
EPS 7.61 8.36 10.59 8.17 3.58 4.04 2.98 16.89%
DPS 3.09 0.00 0.00 0.00 0.00 2.06 0.00 -
NAPS 1.0292 1.028 1.5741 1.028 1.0284 1.0275 0.6856 6.99%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.99 2.10 2.47 1.55 1.39 1.21 1.30 -
P/RPS 2.77 3.74 2.86 2.86 2.97 2.55 1.98 5.74%
P/EPS 26.91 25.83 24.01 19.50 39.93 30.79 29.89 -1.73%
EY 3.72 3.87 4.17 5.13 2.50 3.25 3.35 1.75%
DY 1.51 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 1.99 2.10 1.61 1.55 1.39 1.21 1.30 7.34%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 01/03/10 25/02/09 04/03/08 23/02/07 27/02/06 25/02/05 27/02/04 -
Price 2.10 2.00 2.46 1.59 1.32 1.16 1.57 -
P/RPS 2.92 3.56 2.85 2.94 2.82 2.44 2.39 3.39%
P/EPS 28.40 24.60 23.91 20.01 37.92 29.52 36.10 -3.91%
EY 3.52 4.06 4.18 5.00 2.64 3.39 2.77 4.07%
DY 1.43 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 2.10 2.00 1.61 1.59 1.32 1.16 1.57 4.96%

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