[NPC] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.36%
YoY- 94.72%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 67,294 113,845 116,997 103,619 103,765 86,764 72,680 -4.98%
PBT 14,505 13,806 15,591 14,869 18,117 12,833 9,088 36.38%
Tax -4,034 -3,819 -4,104 -3,768 -4,821 -2,299 -2,493 37.62%
NP 10,471 9,987 11,487 11,101 13,296 10,534 6,595 35.90%
-
NP to SH 9,749 9,123 10,741 9,958 12,349 9,537 6,191 35.16%
-
Tax Rate 27.81% 27.66% 26.32% 25.34% 26.61% 17.91% 27.43% -
Total Cost 56,823 103,858 105,510 92,518 90,469 76,230 66,085 -9.53%
-
Net Worth 119,923 202,866 199,218 193,161 183,630 173,945 165,573 -19.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 7,202 3,600 - - - 3,599 -
Div Payout % - 78.95% 33.52% - - - 58.14% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 119,923 202,866 199,218 193,161 183,630 173,945 165,573 -19.27%
NOSH 119,923 120,039 120,011 119,975 120,019 119,962 119,980 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.56% 8.77% 9.82% 10.71% 12.81% 12.14% 9.07% -
ROE 8.13% 4.50% 5.39% 5.16% 6.72% 5.48% 3.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 56.11 94.84 97.49 86.37 86.46 72.33 60.58 -4.95%
EPS 8.12 7.60 8.95 8.30 10.29 7.95 5.16 35.10%
DPS 0.00 6.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.69 1.66 1.61 1.53 1.45 1.38 -19.24%
Adjusted Per Share Value based on latest NOSH - 119,975
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.69 97.59 100.29 88.82 88.95 74.38 62.30 -4.97%
EPS 8.36 7.82 9.21 8.54 10.59 8.18 5.31 35.14%
DPS 0.00 6.17 3.09 0.00 0.00 0.00 3.09 -
NAPS 1.028 1.739 1.7077 1.6558 1.5741 1.4911 1.4193 -19.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.10 2.28 2.55 2.40 2.47 1.97 2.10 -
P/RPS 3.74 2.40 2.62 2.78 2.86 2.72 3.47 5.09%
P/EPS 25.83 30.00 28.49 28.92 24.01 24.78 40.70 -26.04%
EY 3.87 3.33 3.51 3.46 4.17 4.04 2.46 35.07%
DY 0.00 2.63 1.18 0.00 0.00 0.00 1.43 -
P/NAPS 2.10 1.35 1.54 1.49 1.61 1.36 1.52 23.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 28/08/08 26/05/08 04/03/08 28/11/07 21/08/07 -
Price 2.00 2.00 2.60 2.60 2.46 2.62 1.88 -
P/RPS 3.56 2.11 2.67 3.01 2.85 3.62 3.10 9.61%
P/EPS 24.60 26.32 29.05 31.33 23.91 32.96 36.43 -22.93%
EY 4.06 3.80 3.44 3.19 4.18 3.03 2.74 29.81%
DY 0.00 3.00 1.15 0.00 0.00 0.00 1.60 -
P/NAPS 2.00 1.18 1.57 1.61 1.61 1.81 1.36 29.16%

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