[NPC] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 110.55%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 72,680 50,541 64,923 52,196 44,153 44,196 56,144 18.83%
PBT 9,088 7,286 13,709 5,060 3,734 3,523 5,843 34.35%
Tax -2,493 -1,800 -3,741 838 -999 -831 -1,451 43.59%
NP 6,595 5,486 9,968 5,898 2,735 2,692 4,392 31.22%
-
NP to SH 6,191 5,114 9,530 5,470 2,598 2,533 4,176 30.11%
-
Tax Rate 27.43% 24.70% 27.29% -16.56% 26.75% 23.59% 24.83% -
Total Cost 66,085 45,055 54,955 46,298 41,418 41,504 51,752 17.75%
-
Net Worth 165,573 162,063 119,916 148,745 142,470 142,856 119,973 24.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,599 2,400 - - 3,591 3,601 - -
Div Payout % 58.14% 46.95% - - 138.25% 142.18% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 165,573 162,063 119,916 148,745 142,470 142,856 119,973 24.03%
NOSH 119,980 120,046 119,916 119,956 119,723 120,047 119,973 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.07% 10.85% 15.35% 11.30% 6.19% 6.09% 7.82% -
ROE 3.74% 3.16% 7.95% 3.68% 1.82% 1.77% 3.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.58 42.10 54.14 43.51 36.88 36.82 46.80 18.83%
EPS 5.16 4.26 7.94 4.56 2.17 2.11 3.48 30.12%
DPS 3.00 2.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.38 1.35 1.00 1.24 1.19 1.19 1.00 24.02%
Adjusted Per Share Value based on latest NOSH - 119,956
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.30 43.32 55.65 44.74 37.85 37.89 48.13 18.82%
EPS 5.31 4.38 8.17 4.69 2.23 2.17 3.58 30.15%
DPS 3.09 2.06 0.00 0.00 3.08 3.09 0.00 -
NAPS 1.4193 1.3892 1.028 1.2751 1.2213 1.2246 1.0284 24.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.10 1.69 1.55 1.50 1.40 1.27 1.39 -
P/RPS 3.47 4.01 2.86 3.45 3.80 3.45 2.97 10.96%
P/EPS 40.70 39.67 19.50 32.89 64.52 60.19 39.93 1.28%
EY 2.46 2.52 5.13 3.04 1.55 1.66 2.50 -1.07%
DY 1.43 1.18 0.00 0.00 2.14 2.36 0.00 -
P/NAPS 1.52 1.25 1.55 1.21 1.18 1.07 1.39 6.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 29/05/06 27/02/06 -
Price 1.88 1.90 1.59 1.50 1.49 1.34 1.32 -
P/RPS 3.10 4.51 2.94 3.45 4.04 3.64 2.82 6.53%
P/EPS 36.43 44.60 20.01 32.89 68.66 63.51 37.92 -2.64%
EY 2.74 2.24 5.00 3.04 1.46 1.57 2.64 2.51%
DY 1.60 1.05 0.00 0.00 2.01 2.24 0.00 -
P/NAPS 1.36 1.41 1.59 1.21 1.25 1.13 1.32 2.01%

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