[NPC] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.29%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 60,231 103,619 50,541 44,196 45,277 41,888 32,906 10.59%
PBT 11,425 14,869 7,286 3,523 3,085 367 2,328 30.32%
Tax -3,036 -3,768 -1,800 -831 -770 -117 -863 23.30%
NP 8,389 11,101 5,486 2,692 2,315 250 1,465 33.72%
-
NP to SH 7,251 9,958 5,114 2,533 2,315 250 1,465 30.51%
-
Tax Rate 26.57% 25.34% 24.70% 23.59% 24.96% 31.88% 37.07% -
Total Cost 51,842 92,518 45,055 41,504 42,962 41,638 31,441 8.68%
-
Net Worth 219,690 193,161 162,063 142,856 131,943 123,387 79,772 18.37%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 2,400 3,601 2,398 - - -
Div Payout % - - 46.95% 142.18% 103.63% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 219,690 193,161 162,063 142,856 131,943 123,387 79,772 18.37%
NOSH 120,049 119,975 120,046 120,047 119,948 80,645 79,772 7.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.93% 10.71% 10.85% 6.09% 5.11% 0.60% 4.45% -
ROE 3.30% 5.16% 3.16% 1.77% 1.75% 0.20% 1.84% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 50.17 86.37 42.10 36.82 37.75 51.94 41.25 3.31%
EPS 6.04 8.30 4.26 2.11 1.93 0.31 1.83 21.99%
DPS 0.00 0.00 2.00 3.00 2.00 0.00 0.00 -
NAPS 1.83 1.61 1.35 1.19 1.10 1.53 1.00 10.58%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 50.19 86.35 42.12 36.83 37.73 34.91 27.42 10.59%
EPS 6.04 8.30 4.26 2.11 1.93 0.21 1.22 30.51%
DPS 0.00 0.00 2.00 3.00 2.00 0.00 0.00 -
NAPS 1.8308 1.6097 1.3505 1.1905 1.0995 1.0282 0.6648 18.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.00 2.40 1.69 1.27 1.02 2.21 1.00 -
P/RPS 3.99 2.78 4.01 3.45 2.70 4.25 2.42 8.68%
P/EPS 33.11 28.92 39.67 60.19 52.85 712.90 54.45 -7.94%
EY 3.02 3.46 2.52 1.66 1.89 0.14 1.84 8.60%
DY 0.00 0.00 1.18 2.36 1.96 0.00 0.00 -
P/NAPS 1.09 1.49 1.25 1.07 0.93 1.44 1.00 1.44%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 25/05/04 29/05/03 -
Price 2.00 2.60 1.90 1.34 1.08 2.51 1.05 -
P/RPS 3.99 3.01 4.51 3.64 2.86 4.83 2.55 7.73%
P/EPS 33.11 31.33 44.60 63.51 55.96 809.68 57.17 -8.69%
EY 3.02 3.19 2.24 1.57 1.79 0.12 1.75 9.51%
DY 0.00 0.00 1.05 2.24 1.85 0.00 0.00 -
P/NAPS 1.09 1.61 1.41 1.13 0.98 1.64 1.05 0.62%

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