[NPC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.91%
YoY- 96.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 376,841 304,340 445,948 279,980 187,393 192,669 184,233 12.66%
PBT 43,873 47,440 59,021 38,942 16,422 15,541 9,052 30.07%
Tax -12,553 -12,150 -15,588 -8,789 -1,322 -3,876 -2,632 29.72%
NP 31,320 35,289 43,433 30,153 15,100 11,665 6,420 30.21%
-
NP to SH 29,350 31,416 39,762 27,789 14,134 10,740 6,420 28.81%
-
Tax Rate 28.61% 25.61% 26.41% 22.57% 8.05% 24.94% 29.08% -
Total Cost 345,521 269,050 402,514 249,826 172,293 181,004 177,813 11.70%
-
Net Worth 254,319 231,658 202,813 173,983 148,870 134,450 127,279 12.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,798 4,801 14,400 7,999 9,604 4,801 - -
Div Payout % 16.35% 15.28% 36.22% 28.79% 67.95% 44.71% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 254,319 231,658 202,813 173,983 148,870 134,450 127,279 12.22%
NOSH 119,961 120,030 120,008 119,988 120,056 120,044 120,074 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.31% 11.60% 9.74% 10.77% 8.06% 6.05% 3.48% -
ROE 11.54% 13.56% 19.61% 15.97% 9.49% 7.99% 5.04% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 314.13 253.55 371.60 233.34 156.09 160.50 153.43 12.67%
EPS 24.47 26.17 33.13 23.16 11.77 8.95 5.35 28.82%
DPS 4.00 4.00 12.00 6.67 8.00 4.00 0.00 -
NAPS 2.12 1.93 1.69 1.45 1.24 1.12 1.06 12.24%
Adjusted Per Share Value based on latest NOSH - 119,962
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 323.04 260.89 382.28 240.01 160.64 165.16 157.93 12.66%
EPS 25.16 26.93 34.09 23.82 12.12 9.21 5.50 28.82%
DPS 4.11 4.12 12.34 6.86 8.23 4.12 0.00 -
NAPS 2.1801 1.9858 1.7386 1.4914 1.2761 1.1525 1.0911 12.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.95 2.00 2.28 1.97 1.50 1.54 1.28 -
P/RPS 0.62 0.79 0.61 0.84 0.96 0.96 0.83 -4.74%
P/EPS 7.97 7.64 6.88 8.51 12.74 17.21 23.94 -16.74%
EY 12.55 13.09 14.53 11.76 7.85 5.81 4.18 20.09%
DY 2.05 2.00 5.26 3.38 5.33 2.60 0.00 -
P/NAPS 0.92 1.04 1.35 1.36 1.21 1.38 1.21 -4.46%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 25/11/08 28/11/07 27/11/06 21/11/05 26/11/04 -
Price 2.25 1.84 2.00 2.62 1.50 1.40 1.22 -
P/RPS 0.72 0.73 0.54 1.12 0.96 0.87 0.80 -1.73%
P/EPS 9.20 7.03 6.04 11.31 12.74 15.65 22.82 -14.04%
EY 10.87 14.22 16.57 8.84 7.85 6.39 4.38 16.34%
DY 1.78 2.17 6.00 2.54 5.33 2.86 0.00 -
P/NAPS 1.06 0.95 1.18 1.81 1.21 1.25 1.15 -1.34%

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