[NPC] YoY TTM 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- 1.78%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 358,367 366,828 211,813 199,565 198,483 184,072 137,072 17.35%
PBT 55,327 54,907 29,789 17,937 16,102 10,363 12,801 27.60%
Tax -14,993 -13,381 -5,702 -4,728 -4,511 -2,569 -4,407 22.61%
NP 40,334 41,526 24,087 13,209 11,591 7,794 8,394 29.87%
-
NP to SH 36,864 38,035 22,712 12,449 11,591 7,794 8,394 27.94%
-
Tax Rate 27.10% 24.37% 19.14% 26.36% 28.02% 24.79% 34.43% -
Total Cost 318,033 325,302 187,726 186,356 186,892 176,278 128,678 16.26%
-
Net Worth 219,690 193,161 162,063 142,856 131,943 80,645 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 10,802 3,599 5,992 7,197 2,397 - - -
Div Payout % 29.30% 9.46% 26.39% 57.81% 20.68% - - -
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 80,645 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 11.25% 11.32% 11.37% 6.62% 5.84% 4.23% 6.12% -
ROE 16.78% 19.69% 14.01% 8.71% 8.78% 9.66% 10.52% -
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 298.52 305.75 176.44 166.24 165.47 228.25 171.83 9.63%
EPS 30.71 31.70 18.92 10.37 9.66 9.66 10.52 19.52%
DPS 9.00 3.00 5.00 6.00 2.00 0.00 0.00 -
NAPS 1.83 1.61 1.35 1.19 1.10 1.00 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 307.20 314.45 181.57 171.07 170.14 157.79 117.50 17.35%
EPS 31.60 32.60 19.47 10.67 9.94 6.68 7.20 27.92%
DPS 9.26 3.09 5.14 6.17 2.06 0.00 0.00 -
NAPS 1.8832 1.6558 1.3892 1.2246 1.131 0.6913 0.6838 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 0.67 0.78 0.96 0.76 0.62 0.97 0.58 2.43%
P/EPS 6.51 7.57 8.93 12.25 10.56 22.87 9.50 -6.09%
EY 15.35 13.21 11.19 8.17 9.47 4.37 10.52 6.49%
DY 4.50 1.25 2.96 4.72 1.96 0.00 0.00 -
P/NAPS 1.09 1.49 1.25 1.07 0.93 2.21 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 0.67 0.85 1.08 0.81 0.65 1.10 0.61 1.57%
P/EPS 6.51 8.20 10.04 12.92 11.18 25.97 9.98 -6.86%
EY 15.35 12.19 9.96 7.74 8.95 3.85 10.02 7.36%
DY 4.50 1.15 2.63 4.48 1.85 0.00 0.00 -
P/NAPS 1.09 1.61 1.41 1.13 0.98 2.51 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