[NPC] QoQ TTM 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- 14.59%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,755 438,226 411,145 366,828 313,750 274,908 240,340 40.63%
PBT 58,771 62,383 61,410 54,907 47,324 42,916 35,143 40.67%
Tax -15,725 -16,512 -14,992 -13,381 -11,413 -10,333 -7,196 67.99%
NP 43,046 45,871 46,418 41,526 35,911 32,583 27,947 33.19%
-
NP to SH 39,571 42,171 42,585 38,035 33,191 30,372 26,305 31.12%
-
Tax Rate 26.76% 26.47% 24.41% 24.37% 24.12% 24.08% 20.48% -
Total Cost 358,709 392,355 364,727 325,302 277,839 242,325 212,393 41.59%
-
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 10,802 10,802 3,600 3,599 6,000 6,000 6,000 47.72%
Div Payout % 27.30% 25.62% 8.45% 9.46% 18.08% 19.76% 22.81% -
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 10.71% 10.47% 11.29% 11.32% 11.45% 11.85% 11.63% -
ROE 33.00% 20.79% 21.38% 19.69% 18.07% 17.46% 15.89% -
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 335.01 365.07 342.59 305.75 261.42 229.16 200.32 40.67%
EPS 33.00 35.13 35.48 31.70 27.65 25.32 21.92 31.19%
DPS 9.00 9.00 3.00 3.00 5.00 5.00 5.00 47.70%
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 334.80 365.19 342.62 305.69 261.46 229.09 200.28 40.63%
EPS 32.98 35.14 35.49 31.70 27.66 25.31 21.92 31.14%
DPS 9.00 9.00 3.00 3.00 5.00 5.00 5.00 47.70%
NAPS 0.9994 1.6906 1.6602 1.6097 1.5303 1.4495 1.3798 -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 0.63 0.62 0.74 0.78 0.94 0.86 1.05 -28.75%
P/EPS 6.36 6.49 7.19 7.57 8.93 7.78 9.58 -23.80%
EY 15.71 15.41 13.92 13.21 11.20 12.85 10.44 31.15%
DY 4.29 3.95 1.18 1.25 2.02 2.54 2.38 47.84%
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 0.60 0.55 0.76 0.85 0.94 1.14 0.94 -25.76%
P/EPS 6.06 5.69 7.33 8.20 8.90 10.35 8.57 -20.54%
EY 16.50 17.57 13.65 12.19 11.24 9.66 11.66 25.91%
DY 4.50 4.50 1.15 1.15 2.03 1.91 2.66 41.75%
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