[NPC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.61%
YoY- 101.89%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 361,248 240,924 414,476 202,164 176,784 181,108 167,552 13.65%
PBT 61,088 45,700 59,476 29,144 14,092 12,340 1,468 86.10%
Tax -15,244 -12,144 -15,072 -7,200 -3,324 -3,080 -468 78.65%
NP 45,844 33,556 44,404 21,944 10,768 9,260 1,000 89.12%
-
NP to SH 40,236 29,004 39,832 20,456 10,132 9,260 1,000 85.06%
-
Tax Rate 24.95% 26.57% 25.34% 24.70% 23.59% 24.96% 31.88% -
Total Cost 315,404 207,368 370,072 180,220 166,016 171,848 166,552 11.22%
-
Net Worth 247,273 219,690 193,161 162,063 142,856 131,943 123,387 12.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 9,603 14,405 9,595 - -
Div Payout % - - - 46.95% 142.18% 103.63% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 247,273 219,690 193,161 162,063 142,856 131,943 123,387 12.27%
NOSH 120,035 120,049 119,975 120,046 120,047 119,948 80,645 6.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.69% 13.93% 10.71% 10.85% 6.09% 5.11% 0.60% -
ROE 16.27% 13.20% 20.62% 12.62% 7.09% 7.02% 0.81% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 300.95 200.69 345.47 168.40 147.26 150.99 207.76 6.36%
EPS 33.52 24.16 33.20 17.04 8.44 7.72 1.24 73.19%
DPS 0.00 0.00 0.00 8.00 12.00 8.00 0.00 -
NAPS 2.06 1.83 1.61 1.35 1.19 1.10 1.53 5.07%
Adjusted Per Share Value based on latest NOSH - 120,046
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 309.67 206.53 355.30 173.30 151.54 155.25 143.63 13.65%
EPS 34.49 24.86 34.14 17.54 8.69 7.94 0.86 84.95%
DPS 0.00 0.00 0.00 8.23 12.35 8.23 0.00 -
NAPS 2.1197 1.8832 1.6558 1.3892 1.2246 1.131 1.0577 12.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.10 2.00 2.40 1.69 1.27 1.02 2.21 -
P/RPS 0.70 1.00 0.69 1.00 0.86 0.68 1.06 -6.67%
P/EPS 6.26 8.28 7.23 9.92 15.05 13.21 178.23 -42.75%
EY 15.96 12.08 13.83 10.08 6.65 7.57 0.56 74.72%
DY 0.00 0.00 0.00 4.73 9.45 7.84 0.00 -
P/NAPS 1.02 1.09 1.49 1.25 1.07 0.93 1.44 -5.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 25/05/04 -
Price 1.88 2.00 2.60 1.90 1.34 1.08 2.51 -
P/RPS 0.62 1.00 0.75 1.13 0.91 0.72 1.21 -10.54%
P/EPS 5.61 8.28 7.83 11.15 15.88 13.99 202.42 -44.97%
EY 17.83 12.08 12.77 8.97 6.30 7.15 0.49 81.98%
DY 0.00 0.00 0.00 4.21 8.96 7.41 0.00 -
P/NAPS 0.91 1.09 1.61 1.41 1.13 0.98 1.64 -9.34%

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