[NPC] QoQ TTM 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- 17.26%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 240,340 211,813 205,468 196,689 195,258 199,565 200,646 12.82%
PBT 35,143 29,789 26,026 18,160 18,150 17,937 17,499 59.38%
Tax -7,196 -5,702 -4,733 -2,443 -4,760 -4,728 -4,667 33.57%
NP 27,947 24,087 21,293 15,717 13,390 13,209 12,832 68.25%
-
NP to SH 26,305 22,712 20,131 14,777 12,602 12,449 12,231 66.85%
-
Tax Rate 20.48% 19.14% 18.19% 13.45% 26.23% 26.36% 26.67% -
Total Cost 212,393 187,726 184,175 180,972 181,868 186,356 187,814 8.56%
-
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 6,000 5,992 7,193 7,193 7,193 7,197 3,595 40.83%
Div Payout % 22.81% 26.39% 35.73% 48.68% 57.08% 57.81% 29.40% -
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 11.63% 11.37% 10.36% 7.99% 6.86% 6.62% 6.40% -
ROE 15.89% 14.01% 16.79% 9.93% 8.85% 8.71% 10.19% -
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 200.32 176.44 171.34 163.97 163.09 166.24 167.24 12.82%
EPS 21.92 18.92 16.79 12.32 10.53 10.37 10.19 66.87%
DPS 5.00 5.00 6.00 6.00 6.00 6.00 3.00 40.70%
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 206.02 181.57 176.13 168.61 167.38 171.07 172.00 12.82%
EPS 22.55 19.47 17.26 12.67 10.80 10.67 10.48 66.90%
DPS 5.14 5.14 6.17 6.17 6.17 6.17 3.08 40.82%
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 1.05 0.96 0.90 0.91 0.86 0.76 0.83 17.02%
P/EPS 9.58 8.93 9.23 12.18 13.30 12.25 13.63 -20.99%
EY 10.44 11.19 10.83 8.21 7.52 8.17 7.33 26.67%
DY 2.38 2.96 3.87 4.00 4.29 4.72 2.16 6.69%
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 0.94 1.08 0.93 0.91 0.91 0.81 0.79 12.32%
P/EPS 8.57 10.04 9.47 12.18 14.16 12.92 12.95 -24.11%
EY 11.66 9.96 10.56 8.21 7.06 7.74 7.72 31.73%
DY 2.66 2.63 3.77 4.00 4.03 4.48 2.27 11.18%
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