[NPC] YoY TTM 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- 15.82%
YoY- 108.74%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 355,001 325,722 411,145 240,340 195,258 201,303 186,353 11.33%
PBT 51,623 48,444 61,410 35,143 18,150 18,786 8,456 35.17%
Tax -10,858 -13,138 -14,992 -7,196 -4,760 -5,175 -2,106 31.41%
NP 40,765 35,306 46,418 27,947 13,390 13,611 6,350 36.30%
-
NP to SH 36,188 31,910 42,585 26,305 12,602 13,502 6,350 33.63%
-
Tax Rate 21.03% 27.12% 24.41% 20.48% 26.23% 27.55% 24.91% -
Total Cost 314,236 290,416 364,727 212,393 181,868 187,692 180,003 9.72%
-
Net Worth 250,650 222,115 199,218 165,573 142,470 131,838 79,701 21.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,199 10,804 3,600 6,000 7,193 5,992 - -
Div Payout % 19.90% 33.86% 8.45% 22.81% 57.08% 44.39% - -
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 79,701 21.03%
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 11.48% 10.84% 11.29% 11.63% 6.86% 6.76% 3.41% -
ROE 14.44% 14.37% 21.38% 15.89% 8.85% 10.24% 7.97% -
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 296.01 271.29 342.59 200.32 163.09 167.96 233.81 4.00%
EPS 30.17 26.58 35.48 21.92 10.53 11.27 7.97 24.82%
DPS 6.00 9.00 3.00 5.00 6.00 5.00 0.00 -
NAPS 2.09 1.85 1.66 1.38 1.19 1.10 1.00 13.06%
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 304.32 279.22 352.44 206.02 167.38 172.56 159.75 11.33%
EPS 31.02 27.35 36.50 22.55 10.80 11.57 5.44 33.64%
DPS 6.17 9.26 3.09 5.14 6.17 5.14 0.00 -
NAPS 2.1486 1.904 1.7077 1.4193 1.2213 1.1301 0.6832 21.03%
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 0.65 0.70 0.74 1.05 0.86 0.65 0.98 -6.61%
P/EPS 6.36 7.15 7.19 9.58 13.30 9.76 28.74 -22.21%
EY 15.72 13.99 13.92 10.44 7.52 10.24 3.48 28.55%
DY 3.13 4.74 1.18 2.38 4.29 4.55 0.00 -
P/NAPS 0.92 1.03 1.54 1.52 1.18 1.00 2.29 -14.09%
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 0.68 0.76 0.76 0.94 0.91 1.18 0.96 -5.58%
P/EPS 6.66 7.71 7.33 8.57 14.16 17.58 28.24 -21.38%
EY 15.01 12.96 13.65 11.66 7.06 5.69 3.54 27.20%
DY 2.99 4.39 1.15 2.66 4.03 2.53 0.00 -
P/NAPS 0.96 1.11 1.57 1.36 1.25 1.80 2.25 -13.22%

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