[NPC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.43%
YoY- 64.6%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 314,647 401,755 313,750 205,468 200,646 195,094 175,090 10.25%
PBT 46,645 58,771 47,324 26,026 17,499 13,384 12,324 24.81%
Tax -9,742 -15,725 -11,413 -4,733 -4,358 -3,858 -3,315 19.66%
NP 36,903 43,046 35,911 21,293 13,141 9,526 9,009 26.46%
-
NP to SH 32,439 39,571 33,191 20,132 12,231 9,526 9,009 23.77%
-
Tax Rate 20.89% 26.76% 24.12% 18.19% 24.90% 28.83% 26.90% -
Total Cost 277,744 358,709 277,839 184,175 187,505 185,568 166,081 8.93%
-
Net Worth 237,592 212,378 183,594 158,391 142,822 145,157 81,618 19.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,199 10,798 9,599 7,199 3,600 2,399 4,000 10.27%
Div Payout % 22.19% 27.29% 28.92% 35.76% 29.44% 25.19% 44.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 237,592 212,378 183,594 158,391 142,822 145,157 81,618 19.47%
NOSH 119,996 119,987 119,996 119,993 120,019 119,964 80,017 6.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.73% 10.71% 11.45% 10.36% 6.55% 4.88% 5.15% -
ROE 13.65% 18.63% 18.08% 12.71% 8.56% 6.56% 11.04% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 262.21 334.83 261.47 171.23 167.18 162.63 218.81 3.05%
EPS 27.03 32.98 27.66 16.78 10.19 7.94 7.51 23.77%
DPS 6.00 9.00 8.00 6.00 3.00 2.00 5.00 3.08%
NAPS 1.98 1.77 1.53 1.32 1.19 1.21 1.02 11.67%
Adjusted Per Share Value based on latest NOSH - 119,916
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 269.72 344.39 268.95 176.13 172.00 167.24 150.09 10.25%
EPS 27.81 33.92 28.45 17.26 10.48 8.17 7.72 23.78%
DPS 6.17 9.26 8.23 6.17 3.09 2.06 3.43 10.27%
NAPS 2.0367 1.8206 1.5738 1.3578 1.2243 1.2443 0.6997 19.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.99 2.10 2.47 1.55 1.39 1.21 1.30 -
P/RPS 0.76 0.63 0.94 0.91 0.83 0.74 0.59 4.30%
P/EPS 7.36 6.37 8.93 9.24 13.64 15.24 11.55 -7.22%
EY 13.58 15.70 11.20 10.82 7.33 6.56 8.66 7.77%
DY 3.02 4.29 3.24 3.87 2.16 1.65 3.85 -3.96%
P/NAPS 1.01 1.19 1.61 1.17 1.17 1.00 1.27 -3.74%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 01/03/10 25/02/09 04/03/08 23/02/07 27/02/06 25/02/05 27/02/04 -
Price 2.10 2.00 2.46 1.59 1.32 1.16 1.57 -
P/RPS 0.80 0.60 0.94 0.93 0.79 0.71 0.72 1.76%
P/EPS 7.77 6.06 8.89 9.48 12.95 14.61 13.94 -9.27%
EY 12.87 16.49 11.24 10.55 7.72 6.85 7.17 10.23%
DY 2.86 4.50 3.25 3.77 2.27 1.72 3.18 -1.75%
P/NAPS 1.06 1.13 1.61 1.20 1.11 0.96 1.54 -6.03%

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