[NPC] YoY Annualized Quarter 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- 37.74%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 304,340 445,948 279,980 187,393 192,669 184,233 163,485 10.90%
PBT 47,440 59,021 38,942 16,422 15,541 9,052 10,712 28.11%
Tax -12,150 -15,588 -8,789 -1,322 -3,876 -2,632 -3,337 24.00%
NP 35,289 43,433 30,153 15,100 11,665 6,420 7,374 29.78%
-
NP to SH 31,416 39,762 27,789 14,134 10,740 6,420 7,374 27.29%
-
Tax Rate 25.61% 26.41% 22.57% 8.05% 24.94% 29.08% 31.15% -
Total Cost 269,050 402,514 249,826 172,293 181,004 177,813 156,110 9.48%
-
Net Worth 231,658 202,813 173,983 148,870 134,450 127,279 80,057 19.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,801 14,400 7,999 9,604 4,801 - - -
Div Payout % 15.28% 36.22% 28.79% 67.95% 44.71% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 231,658 202,813 173,983 148,870 134,450 127,279 80,057 19.35%
NOSH 120,030 120,008 119,988 120,056 120,044 120,074 80,057 6.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.60% 9.74% 10.77% 8.06% 6.05% 3.48% 4.51% -
ROE 13.56% 19.61% 15.97% 9.49% 7.99% 5.04% 9.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 253.55 371.60 233.34 156.09 160.50 153.43 204.21 3.66%
EPS 26.17 33.13 23.16 11.77 8.95 5.35 6.15 27.26%
DPS 4.00 12.00 6.67 8.00 4.00 0.00 0.00 -
NAPS 1.93 1.69 1.45 1.24 1.12 1.06 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 119,956
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 253.62 371.62 233.32 156.16 160.56 153.53 136.24 10.90%
EPS 26.18 33.14 23.16 11.78 8.95 5.35 6.15 27.27%
DPS 4.00 12.00 6.67 8.00 4.00 0.00 0.00 -
NAPS 1.9305 1.6901 1.4499 1.2406 1.1204 1.0607 0.6671 19.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.00 2.28 1.97 1.50 1.54 1.28 1.06 -
P/RPS 0.79 0.61 0.84 0.96 0.96 0.83 0.52 7.21%
P/EPS 7.64 6.88 8.51 12.74 17.21 23.94 11.51 -6.59%
EY 13.09 14.53 11.76 7.85 5.81 4.18 8.69 7.05%
DY 2.00 5.26 3.38 5.33 2.60 0.00 0.00 -
P/NAPS 1.04 1.35 1.36 1.21 1.38 1.21 1.06 -0.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 28/11/07 27/11/06 21/11/05 26/11/04 28/11/03 -
Price 1.84 2.00 2.62 1.50 1.40 1.22 1.35 -
P/RPS 0.73 0.54 1.12 0.96 0.87 0.80 0.66 1.69%
P/EPS 7.03 6.04 11.31 12.74 15.65 22.82 14.66 -11.51%
EY 14.22 16.57 8.84 7.85 6.39 4.38 6.82 13.01%
DY 2.17 6.00 2.54 5.33 2.86 0.00 0.00 -
P/NAPS 0.95 1.18 1.81 1.21 1.25 1.15 1.35 -5.68%

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