[NPC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.91%
YoY- 64.6%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 209,985 123,221 50,541 205,468 140,545 88,349 44,196 182.35%
PBT 29,207 16,374 7,286 26,026 12,317 7,257 3,523 309.09%
Tax -6,592 -4,293 -1,800 -4,733 -992 -1,830 -831 297.24%
NP 22,615 12,081 5,486 21,293 11,325 5,427 2,692 312.71%
-
NP to SH 20,842 11,305 5,114 20,132 10,601 5,131 2,533 307.04%
-
Tax Rate 22.57% 26.22% 24.70% 18.19% 8.05% 25.22% 23.59% -
Total Cost 187,370 111,140 45,055 184,175 129,220 82,922 41,504 172.90%
-
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 5,999 6,000 2,400 7,199 7,203 7,192 3,601 40.48%
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 11.98% 6.83% 3.16% 12.71% 7.12% 3.60% 1.77% -
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 175.00 102.68 42.10 171.23 117.07 73.70 36.82 182.41%
EPS 17.37 9.42 4.26 16.78 8.83 4.28 2.11 307.18%
DPS 5.00 5.00 2.00 6.00 6.00 6.00 3.00 40.52%
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 180.00 105.63 43.32 176.13 120.48 75.73 37.89 182.32%
EPS 17.87 9.69 4.38 17.26 9.09 4.40 2.17 307.27%
DPS 5.14 5.14 2.06 6.17 6.17 6.17 3.09 40.34%
NAPS 1.4914 1.4197 1.3892 1.3578 1.2761 1.2229 1.2246 14.02%
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 1.13 2.05 4.01 0.91 1.28 1.90 3.45 -52.45%
P/EPS 11.34 22.29 39.67 9.24 16.99 32.71 60.19 -67.10%
EY 8.82 4.49 2.52 10.82 5.89 3.06 1.66 204.18%
DY 2.54 2.38 1.18 3.87 4.00 4.29 2.36 5.01%
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 1.50 1.83 4.51 0.93 1.28 2.02 3.64 -44.59%
P/EPS 15.08 19.96 44.60 9.48 16.99 34.81 63.51 -61.62%
EY 6.63 5.01 2.24 10.55 5.89 2.87 1.57 161.03%
DY 1.91 2.66 1.05 3.77 4.00 4.03 2.24 -10.07%
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