[NPC] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.34%
YoY- 101.89%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 103,765 86,764 72,680 50,541 64,923 52,196 44,153 76.48%
PBT 18,117 12,833 9,088 7,286 13,709 5,060 3,734 185.77%
Tax -4,821 -2,299 -2,493 -1,800 -3,741 838 -999 184.75%
NP 13,296 10,534 6,595 5,486 9,968 5,898 2,735 186.14%
-
NP to SH 12,349 9,537 6,191 5,114 9,530 5,470 2,598 181.90%
-
Tax Rate 26.61% 17.91% 27.43% 24.70% 27.29% -16.56% 26.75% -
Total Cost 90,469 76,230 66,085 45,055 54,955 46,298 41,418 68.10%
-
Net Worth 183,630 173,945 165,573 162,063 119,916 148,745 142,470 18.38%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,599 2,400 - - 3,591 -
Div Payout % - - 58.14% 46.95% - - 138.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,630 173,945 165,573 162,063 119,916 148,745 142,470 18.38%
NOSH 120,019 119,962 119,980 120,046 119,916 119,956 119,723 0.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.81% 12.14% 9.07% 10.85% 15.35% 11.30% 6.19% -
ROE 6.72% 5.48% 3.74% 3.16% 7.95% 3.68% 1.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 86.46 72.33 60.58 42.10 54.14 43.51 36.88 76.20%
EPS 10.29 7.95 5.16 4.26 7.94 4.56 2.17 181.45%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 3.00 -
NAPS 1.53 1.45 1.38 1.35 1.00 1.24 1.19 18.18%
Adjusted Per Share Value based on latest NOSH - 120,046
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 86.47 72.30 60.57 42.12 54.10 43.50 36.79 76.50%
EPS 10.29 7.95 5.16 4.26 7.94 4.56 2.17 181.45%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 2.99 -
NAPS 1.5303 1.4495 1.3798 1.3505 0.9993 1.2395 1.1873 18.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.47 1.97 2.10 1.69 1.55 1.50 1.40 -
P/RPS 2.86 2.72 3.47 4.01 2.86 3.45 3.80 -17.21%
P/EPS 24.01 24.78 40.70 39.67 19.50 32.89 64.52 -48.17%
EY 4.17 4.04 2.46 2.52 5.13 3.04 1.55 93.08%
DY 0.00 0.00 1.43 1.18 0.00 0.00 2.14 -
P/NAPS 1.61 1.36 1.52 1.25 1.55 1.21 1.18 22.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/03/08 28/11/07 21/08/07 25/05/07 23/02/07 27/11/06 29/08/06 -
Price 2.46 2.62 1.88 1.90 1.59 1.50 1.49 -
P/RPS 2.85 3.62 3.10 4.51 2.94 3.45 4.04 -20.70%
P/EPS 23.91 32.96 36.43 44.60 20.01 32.89 68.66 -50.40%
EY 4.18 3.03 2.74 2.24 5.00 3.04 1.46 101.24%
DY 0.00 0.00 1.60 1.05 0.00 0.00 2.01 -
P/NAPS 1.61 1.81 1.36 1.41 1.59 1.21 1.25 18.32%

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