[NPC] YoY 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- 110.55%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
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 83,672 113,845 86,764 52,196 50,765 50,647 46,349 10.33%
PBT 15,447 13,806 12,833 5,060 5,050 5,585 2,962 31.65%
Tax -3,828 -3,819 -2,299 838 -1,479 -1,554 -874 27.88%
NP 11,619 9,987 10,534 5,898 3,571 4,031 2,088 33.08%
-
NP to SH 10,524 9,123 9,537 5,470 3,295 4,031 2,088 30.90%
-
Tax Rate 24.78% 27.66% 17.91% -16.56% 29.29% 27.82% 29.51% -
Total Cost 72,053 103,858 76,230 46,298 47,194 46,616 44,261 8.45%
-
Net Worth 231,599 202,866 173,945 148,745 134,196 127,168 79,901 19.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 7,202 - - - - - -
Div Payout % - 78.95% - - - - - -
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 231,599 202,866 173,945 148,745 134,196 127,168 79,901 19.38%
NOSH 119,999 120,039 119,962 119,956 119,818 119,970 79,901 7.00%
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 13.89% 8.77% 12.14% 11.30% 7.03% 7.96% 4.50% -
ROE 4.54% 4.50% 5.48% 3.68% 2.46% 3.17% 2.61% -
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 69.73 94.84 72.33 43.51 42.37 42.22 58.01 3.11%
EPS 8.77 7.60 7.95 4.56 2.75 3.36 1.74 30.90%
DPS 0.00 6.00 0.00 0.00 0.00 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 71.73 97.59 74.38 44.74 43.52 43.42 39.73 10.33%
EPS 9.02 7.82 8.18 4.69 2.82 3.46 1.79 30.90%
DPS 0.00 6.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9853 1.739 1.4911 1.2751 1.1504 1.0901 0.6849 19.38%
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 2.87 2.40 2.72 3.45 3.63 3.03 1.83 7.78%
P/EPS 22.81 30.00 24.78 32.89 56.00 38.10 40.56 -9.13%
EY 4.39 3.33 4.04 3.04 1.79 2.63 2.47 10.04%
DY 0.00 2.63 0.00 0.00 0.00 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 2.64 2.11 3.62 3.45 3.30 2.89 2.33 2.10%
P/EPS 20.98 26.32 32.96 32.89 50.91 36.31 51.66 -13.93%
EY 4.77 3.80 3.03 3.04 1.96 2.75 1.94 16.16%
DY 0.00 3.00 0.00 0.00 0.00 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