[NPC] QoQ 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- 54.05%
YoY- 74.35%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 116,997 103,619 103,765 86,764 72,680 50,541 64,923 48.14%
PBT 15,591 14,869 18,117 12,833 9,088 7,286 13,709 8.96%
Tax -4,104 -3,768 -4,821 -2,299 -2,493 -1,800 -3,741 6.37%
NP 11,487 11,101 13,296 10,534 6,595 5,486 9,968 9.92%
-
NP to SH 10,741 9,958 12,349 9,537 6,191 5,114 9,530 8.30%
-
Tax Rate 26.32% 25.34% 26.61% 17.91% 27.43% 24.70% 27.29% -
Total Cost 105,510 92,518 90,469 76,230 66,085 45,055 54,955 54.53%
-
Net Worth 199,218 193,161 183,630 173,945 165,573 162,063 119,916 40.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,600 - - - 3,599 2,400 - -
Div Payout % 33.52% - - - 58.14% 46.95% - -
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 199,218 193,161 183,630 173,945 165,573 162,063 119,916 40.31%
NOSH 120,011 119,975 120,019 119,962 119,980 120,046 119,916 0.05%
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 9.82% 10.71% 12.81% 12.14% 9.07% 10.85% 15.35% -
ROE 5.39% 5.16% 6.72% 5.48% 3.74% 3.16% 7.95% -
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 97.49 86.37 86.46 72.33 60.58 42.10 54.14 48.06%
EPS 8.95 8.30 10.29 7.95 5.16 4.26 7.94 8.31%
DPS 3.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.66 1.61 1.53 1.45 1.38 1.35 1.00 40.24%
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 100.29 88.82 88.95 74.38 62.30 43.32 55.65 48.14%
EPS 9.21 8.54 10.59 8.18 5.31 4.38 8.17 8.32%
DPS 3.09 0.00 0.00 0.00 3.09 2.06 0.00 -
NAPS 1.7077 1.6558 1.5741 1.4911 1.4193 1.3892 1.028 40.30%
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 2.62 2.78 2.86 2.72 3.47 4.01 2.86 -5.68%
P/EPS 28.49 28.92 24.01 24.78 40.70 39.67 19.50 28.78%
EY 3.51 3.46 4.17 4.04 2.46 2.52 5.13 -22.37%
DY 1.18 0.00 0.00 0.00 1.43 1.18 0.00 -
P/NAPS 1.54 1.49 1.61 1.36 1.52 1.25 1.55 -0.43%
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 2.67 3.01 2.85 3.62 3.10 4.51 2.94 -6.22%
P/EPS 29.05 31.33 23.91 32.96 36.43 44.60 20.01 28.24%
EY 3.44 3.19 4.18 3.03 2.74 2.24 5.00 -22.08%
DY 1.15 0.00 0.00 0.00 1.60 1.05 0.00 -
P/NAPS 1.57 1.61 1.61 1.81 1.36 1.41 1.59 -0.84%

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