[NPC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.91%
YoY- 96.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 441,232 414,476 313,750 279,980 246,442 202,164 205,468 66.52%
PBT 60,920 59,476 47,324 38,942 32,748 29,144 26,026 76.38%
Tax -15,744 -15,072 -11,413 -8,789 -8,586 -7,200 -4,733 122.99%
NP 45,176 44,404 35,911 30,153 24,162 21,944 21,293 65.18%
-
NP to SH 41,398 39,832 33,191 27,789 22,610 20,456 20,132 61.77%
-
Tax Rate 25.84% 25.34% 24.12% 22.57% 26.22% 24.70% 18.19% -
Total Cost 396,056 370,072 277,839 249,826 222,280 180,220 184,175 66.68%
-
Net Worth 199,190 193,161 183,594 173,983 165,614 162,063 158,391 16.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,199 - 9,599 7,999 12,001 9,603 7,199 0.00%
Div Payout % 17.39% - 28.92% 28.79% 53.08% 46.95% 35.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 199,190 193,161 183,594 173,983 165,614 162,063 158,391 16.52%
NOSH 119,994 119,975 119,996 119,988 120,010 120,046 119,993 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.24% 10.71% 11.45% 10.77% 9.80% 10.85% 10.36% -
ROE 20.78% 20.62% 18.08% 15.97% 13.65% 12.62% 12.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 367.71 345.47 261.47 233.34 205.35 168.40 171.23 66.52%
EPS 34.50 33.20 27.66 23.16 18.84 17.04 16.78 61.76%
DPS 6.00 0.00 8.00 6.67 10.00 8.00 6.00 0.00%
NAPS 1.66 1.61 1.53 1.45 1.38 1.35 1.32 16.52%
Adjusted Per Share Value based on latest NOSH - 119,962
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 378.23 355.30 268.95 240.01 211.26 173.30 176.13 66.52%
EPS 35.49 34.14 28.45 23.82 19.38 17.54 17.26 61.77%
DPS 6.17 0.00 8.23 6.86 10.29 8.23 6.17 0.00%
NAPS 1.7075 1.6558 1.5738 1.4914 1.4197 1.3892 1.3578 16.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.55 2.40 2.47 1.97 2.10 1.69 1.55 -
P/RPS 0.69 0.69 0.94 0.84 1.02 1.00 0.91 -16.86%
P/EPS 7.39 7.23 8.93 8.51 11.15 9.92 9.24 -13.84%
EY 13.53 13.83 11.20 11.76 8.97 10.08 10.82 16.08%
DY 2.35 0.00 3.24 3.38 4.76 4.73 3.87 -28.31%
P/NAPS 1.54 1.49 1.61 1.36 1.52 1.25 1.17 20.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 25/05/07 23/02/07 -
Price 2.60 2.60 2.46 2.62 1.88 1.90 1.59 -
P/RPS 0.71 0.75 0.94 1.12 0.92 1.13 0.93 -16.48%
P/EPS 7.54 7.83 8.89 11.31 9.98 11.15 9.48 -14.16%
EY 13.27 12.77 11.24 8.84 10.02 8.97 10.55 16.53%
DY 2.31 0.00 3.25 2.54 5.32 4.21 3.77 -27.88%
P/NAPS 1.57 1.61 1.61 1.81 1.36 1.41 1.20 19.64%

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