[NPC] YoY TTM 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- 17.26%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 295,549 438,226 274,908 196,689 201,421 190,651 166,932 9.97%
PBT 50,085 62,383 42,916 18,160 18,251 11,079 13,098 25.02%
Tax -13,147 -16,512 -10,333 -2,443 -5,100 -2,786 -4,260 20.64%
NP 36,938 45,871 32,583 15,717 13,151 8,293 8,838 26.88%
-
NP to SH 33,311 42,171 30,372 14,777 12,766 8,293 8,838 24.72%
-
Tax Rate 26.25% 26.47% 24.08% 13.45% 27.94% 25.15% 32.52% -
Total Cost 258,611 392,355 242,325 180,972 188,270 182,358 158,094 8.53%
-
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 3,601 10,802 6,000 7,193 5,992 - - -
Div Payout % 10.81% 25.62% 19.76% 48.68% 46.94% - - -
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 12.50% 10.47% 11.85% 7.99% 6.53% 4.35% 5.29% -
ROE 14.38% 20.79% 17.46% 9.93% 9.51% 6.52% 11.06% -
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 246.29 365.07 229.16 163.97 168.11 158.92 208.92 2.77%
EPS 27.76 35.13 25.32 12.32 10.65 6.91 11.06 16.56%
DPS 3.00 9.00 5.00 6.00 5.00 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 253.35 375.66 235.66 168.61 172.66 163.43 143.10 9.97%
EPS 28.55 36.15 26.04 12.67 10.94 7.11 7.58 24.71%
DPS 3.09 9.26 5.14 6.17 5.14 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 0.81 0.62 0.86 0.91 0.92 0.81 0.51 8.00%
P/EPS 7.20 6.49 7.78 12.18 14.45 18.52 9.58 -4.64%
EY 13.88 15.41 12.85 8.21 6.92 5.40 10.44 4.85%
DY 1.50 3.95 2.54 4.00 3.25 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 0.75 0.55 1.14 0.91 0.83 0.77 0.65 2.41%
P/EPS 6.63 5.69 10.35 12.18 13.14 17.65 12.20 -9.65%
EY 15.09 17.57 9.66 8.21 7.61 5.67 8.19 10.71%
DY 1.63 4.50 1.91 4.00 3.57 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