[NPC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.82%
YoY- 108.74%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 366,828 313,750 274,908 240,340 211,813 205,468 196,689 51.45%
PBT 54,907 47,324 42,916 35,143 29,789 26,026 18,160 108.95%
Tax -13,381 -11,413 -10,333 -7,196 -5,702 -4,733 -2,443 210.40%
NP 41,526 35,911 32,583 27,947 24,087 21,293 15,717 91.00%
-
NP to SH 38,035 33,191 30,372 26,305 22,712 20,131 14,777 87.70%
-
Tax Rate 24.37% 24.12% 24.08% 20.48% 19.14% 18.19% 13.45% -
Total Cost 325,302 277,839 242,325 212,393 187,726 184,175 180,972 47.78%
-
Net Worth 193,161 183,630 173,945 165,573 162,063 119,916 148,745 19.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,599 6,000 6,000 6,000 5,992 7,193 7,193 -36.94%
Div Payout % 9.46% 18.08% 19.76% 22.81% 26.39% 35.73% 48.68% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 193,161 183,630 173,945 165,573 162,063 119,916 148,745 19.00%
NOSH 119,975 120,019 119,962 119,980 120,046 119,916 119,956 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.32% 11.45% 11.85% 11.63% 11.37% 10.36% 7.99% -
ROE 19.69% 18.07% 17.46% 15.89% 14.01% 16.79% 9.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 305.75 261.42 229.16 200.32 176.44 171.34 163.97 51.43%
EPS 31.70 27.65 25.32 21.92 18.92 16.79 12.32 87.66%
DPS 3.00 5.00 5.00 5.00 5.00 6.00 6.00 -36.97%
NAPS 1.61 1.53 1.45 1.38 1.35 1.00 1.24 18.99%
Adjusted Per Share Value based on latest NOSH - 119,980
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 305.69 261.46 229.09 200.28 176.51 171.22 163.91 51.45%
EPS 31.70 27.66 25.31 21.92 18.93 16.78 12.31 87.76%
DPS 3.00 5.00 5.00 5.00 4.99 5.99 5.99 -36.90%
NAPS 1.6097 1.5303 1.4495 1.3798 1.3505 0.9993 1.2395 19.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.40 2.47 1.97 2.10 1.69 1.55 1.50 -
P/RPS 0.78 0.94 0.86 1.05 0.96 0.90 0.91 -9.75%
P/EPS 7.57 8.93 7.78 9.58 8.93 9.23 12.18 -27.15%
EY 13.21 11.20 12.85 10.44 11.19 10.83 8.21 37.27%
DY 1.25 2.02 2.54 2.38 2.96 3.87 4.00 -53.91%
P/NAPS 1.49 1.61 1.36 1.52 1.25 1.55 1.21 14.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 04/03/08 28/11/07 21/08/07 25/05/07 23/02/07 27/11/06 -
Price 2.60 2.46 2.62 1.88 1.90 1.59 1.50 -
P/RPS 0.85 0.94 1.14 0.94 1.08 0.93 0.91 -4.44%
P/EPS 8.20 8.90 10.35 8.57 10.04 9.47 12.18 -23.16%
EY 12.19 11.24 9.66 11.66 9.96 10.56 8.21 30.11%
DY 1.15 2.03 1.91 2.66 2.63 3.77 4.00 -56.40%
P/NAPS 1.61 1.61 1.81 1.36 1.41 1.59 1.21 20.95%

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