[NPC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.44%
YoY- 64.87%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 445,948 441,232 414,476 313,750 279,980 246,442 202,164 69.21%
PBT 59,021 60,920 59,476 47,324 38,942 32,748 29,144 59.86%
Tax -15,588 -15,744 -15,072 -11,413 -8,789 -8,586 -7,200 67.11%
NP 43,433 45,176 44,404 35,911 30,153 24,162 21,944 57.44%
-
NP to SH 39,762 41,398 39,832 33,191 27,789 22,610 20,456 55.56%
-
Tax Rate 26.41% 25.84% 25.34% 24.12% 22.57% 26.22% 24.70% -
Total Cost 402,514 396,056 370,072 277,839 249,826 222,280 180,220 70.61%
-
Net Worth 202,813 199,190 193,161 183,594 173,983 165,614 162,063 16.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,400 7,199 - 9,599 7,999 12,001 9,603 30.91%
Div Payout % 36.22% 17.39% - 28.92% 28.79% 53.08% 46.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 202,813 199,190 193,161 183,594 173,983 165,614 162,063 16.08%
NOSH 120,008 119,994 119,975 119,996 119,988 120,010 120,046 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.74% 10.24% 10.71% 11.45% 10.77% 9.80% 10.85% -
ROE 19.61% 20.78% 20.62% 18.08% 15.97% 13.65% 12.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 371.60 367.71 345.47 261.47 233.34 205.35 168.40 69.25%
EPS 33.13 34.50 33.20 27.66 23.16 18.84 17.04 55.58%
DPS 12.00 6.00 0.00 8.00 6.67 10.00 8.00 30.94%
NAPS 1.69 1.66 1.61 1.53 1.45 1.38 1.35 16.10%
Adjusted Per Share Value based on latest NOSH - 120,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 382.28 378.23 355.30 268.95 240.01 211.26 173.30 69.21%
EPS 34.09 35.49 34.14 28.45 23.82 19.38 17.54 55.55%
DPS 12.34 6.17 0.00 8.23 6.86 10.29 8.23 30.90%
NAPS 1.7386 1.7075 1.6558 1.5738 1.4914 1.4197 1.3892 16.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.28 2.55 2.40 2.47 1.97 2.10 1.69 -
P/RPS 0.61 0.69 0.69 0.94 0.84 1.02 1.00 -28.00%
P/EPS 6.88 7.39 7.23 8.93 8.51 11.15 9.92 -21.59%
EY 14.53 13.53 13.83 11.20 11.76 8.97 10.08 27.52%
DY 5.26 2.35 0.00 3.24 3.38 4.76 4.73 7.31%
P/NAPS 1.35 1.54 1.49 1.61 1.36 1.52 1.25 5.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 25/05/07 -
Price 2.00 2.60 2.60 2.46 2.62 1.88 1.90 -
P/RPS 0.54 0.71 0.75 0.94 1.12 0.92 1.13 -38.79%
P/EPS 6.04 7.54 7.83 8.89 11.31 9.98 11.15 -33.47%
EY 16.57 13.27 12.77 11.24 8.84 10.02 8.97 50.38%
DY 6.00 2.31 0.00 3.25 2.54 5.32 4.21 26.56%
P/NAPS 1.18 1.57 1.61 1.61 1.81 1.36 1.41 -11.16%

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