[NPC] QoQ Annualized 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- 42.43%
YoY- 64.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 279,980 246,442 202,164 205,468 187,393 176,698 176,784 35.83%
PBT 38,942 32,748 29,144 26,026 16,422 14,514 14,092 96.80%
Tax -8,789 -8,586 -7,200 -4,733 -1,322 -3,660 -3,324 91.10%
NP 30,153 24,162 21,944 21,293 15,100 10,854 10,768 98.54%
-
NP to SH 27,789 22,610 20,456 20,132 14,134 10,262 10,132 95.81%
-
Tax Rate 22.57% 26.22% 24.70% 18.19% 8.05% 25.22% 23.59% -
Total Cost 249,826 222,280 180,220 184,175 172,293 165,844 166,016 31.28%
-
Net Worth 173,983 165,614 162,063 158,391 148,870 142,660 142,856 14.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,999 12,001 9,603 7,199 9,604 14,385 14,405 -32.41%
Div Payout % 28.79% 53.08% 46.95% 35.76% 67.95% 140.19% 142.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 173,983 165,614 162,063 158,391 148,870 142,660 142,856 14.03%
NOSH 119,988 120,010 120,046 119,993 120,056 119,883 120,047 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.77% 9.80% 10.85% 10.36% 8.06% 6.14% 6.09% -
ROE 15.97% 13.65% 12.62% 12.71% 9.49% 7.19% 7.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 233.34 205.35 168.40 171.23 156.09 147.39 147.26 35.87%
EPS 23.16 18.84 17.04 16.78 11.77 8.56 8.44 95.88%
DPS 6.67 10.00 8.00 6.00 8.00 12.00 12.00 -32.37%
NAPS 1.45 1.38 1.35 1.32 1.24 1.19 1.19 14.06%
Adjusted Per Share Value based on latest NOSH - 119,916
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 233.32 205.37 168.47 171.22 156.16 147.25 147.32 35.83%
EPS 23.16 18.84 17.05 16.78 11.78 8.55 8.44 95.88%
DPS 6.67 10.00 8.00 6.00 8.00 11.99 12.00 -32.37%
NAPS 1.4499 1.3801 1.3505 1.3199 1.2406 1.1888 1.1905 14.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.97 2.10 1.69 1.55 1.50 1.40 1.27 -
P/RPS 0.84 1.02 1.00 0.91 0.96 0.95 0.86 -1.55%
P/EPS 8.51 11.15 9.92 9.24 12.74 16.36 15.05 -31.59%
EY 11.76 8.97 10.08 10.82 7.85 6.11 6.65 46.18%
DY 3.38 4.76 4.73 3.87 5.33 8.57 9.45 -49.58%
P/NAPS 1.36 1.52 1.25 1.17 1.21 1.18 1.07 17.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 29/05/06 -
Price 2.62 1.88 1.90 1.59 1.50 1.49 1.34 -
P/RPS 1.12 0.92 1.13 0.93 0.96 1.01 0.91 14.83%
P/EPS 11.31 9.98 11.15 9.48 12.74 17.41 15.88 -20.23%
EY 8.84 10.02 8.97 10.55 7.85 5.74 6.30 25.30%
DY 2.54 5.32 4.21 3.77 5.33 8.05 8.96 -56.81%
P/NAPS 1.81 1.36 1.41 1.20 1.21 1.25 1.13 36.85%

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