[NPC] QoQ Cumulative 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- 84.36%
YoY- 96.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 220,616 103,619 313,750 209,985 123,221 50,541 205,468 4.86%
PBT 30,460 14,869 47,324 29,207 16,374 7,286 26,026 11.06%
Tax -7,872 -3,768 -11,413 -6,592 -4,293 -1,800 -4,733 40.42%
NP 22,588 11,101 35,911 22,615 12,081 5,486 21,293 4.01%
-
NP to SH 20,699 9,958 33,191 20,842 11,305 5,114 20,132 1.87%
-
Tax Rate 25.84% 25.34% 24.12% 22.57% 26.22% 24.70% 18.19% -
Total Cost 198,028 92,518 277,839 187,370 111,140 45,055 184,175 4.95%
-
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 3,599 - 9,599 5,999 6,000 2,400 7,199 -37.03%
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 10.39% 5.16% 18.08% 11.98% 6.83% 3.16% 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 183.86 86.37 261.47 175.00 102.68 42.10 171.23 4.86%
EPS 17.25 8.30 27.66 17.37 9.42 4.26 16.78 1.86%
DPS 3.00 0.00 8.00 5.00 5.00 2.00 6.00 -37.03%
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 189.12 88.82 268.95 180.00 105.63 43.32 176.13 4.86%
EPS 17.74 8.54 28.45 17.87 9.69 4.38 17.26 1.84%
DPS 3.09 0.00 8.23 5.14 5.14 2.06 6.17 -36.96%
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 1.39 2.78 0.94 1.13 2.05 4.01 0.91 32.66%
P/EPS 14.78 28.92 8.93 11.34 22.29 39.67 9.24 36.81%
EY 6.76 3.46 11.20 8.82 4.49 2.52 10.82 -26.93%
DY 1.18 0.00 3.24 2.54 2.38 1.18 3.87 -54.73%
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 1.41 3.01 0.94 1.50 1.83 4.51 0.93 32.00%
P/EPS 15.07 31.33 8.89 15.08 19.96 44.60 9.48 36.24%
EY 6.63 3.19 11.24 6.63 5.01 2.24 10.55 -26.65%
DY 1.15 0.00 3.25 1.91 2.66 1.05 3.77 -54.71%
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