[NPC] YoY TTM 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- 12.82%
YoY- 82.44%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 344,728 358,367 366,828 211,813 199,565 198,483 184,072 11.01%
PBT 50,492 55,327 54,907 29,789 17,937 16,102 10,363 30.18%
Tax -10,517 -14,993 -13,381 -5,702 -4,728 -4,511 -2,569 26.46%
NP 39,975 40,334 41,526 24,087 13,209 11,591 7,794 31.30%
-
NP to SH 35,247 36,864 38,035 22,712 12,449 11,591 7,794 28.58%
-
Tax Rate 20.83% 27.10% 24.37% 19.14% 26.36% 28.02% 24.79% -
Total Cost 304,753 318,033 325,302 187,726 186,356 186,892 176,278 9.54%
-
Net Worth 247,273 219,690 193,161 162,063 142,856 131,943 80,645 20.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,203 10,802 3,599 5,992 7,197 2,397 - -
Div Payout % 20.44% 29.30% 9.46% 26.39% 57.81% 20.68% - -
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 80,645 20.52%
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 11.60% 11.25% 11.32% 11.37% 6.62% 5.84% 4.23% -
ROE 14.25% 16.78% 19.69% 14.01% 8.71% 8.78% 9.66% -
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 287.19 298.52 305.75 176.44 166.24 165.47 228.25 3.90%
EPS 29.36 30.71 31.70 18.92 10.37 9.66 9.66 20.34%
DPS 6.00 9.00 3.00 5.00 6.00 2.00 0.00 -
NAPS 2.06 1.83 1.61 1.35 1.19 1.10 1.00 12.79%
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 295.51 307.20 314.45 181.57 171.07 170.14 157.79 11.01%
EPS 30.21 31.60 32.60 19.47 10.67 9.94 6.68 28.58%
DPS 6.18 9.26 3.09 5.14 6.17 2.06 0.00 -
NAPS 2.1197 1.8832 1.6558 1.3892 1.2246 1.131 0.6913 20.52%
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 0.73 0.67 0.78 0.96 0.76 0.62 0.97 -4.62%
P/EPS 7.15 6.51 7.57 8.93 12.25 10.56 22.87 -17.60%
EY 13.98 15.35 13.21 11.19 8.17 9.47 4.37 21.37%
DY 2.86 4.50 1.25 2.96 4.72 1.96 0.00 -
P/NAPS 1.02 1.09 1.49 1.25 1.07 0.93 2.21 -12.08%
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 0.65 0.67 0.85 1.08 0.81 0.65 1.10 -8.39%
P/EPS 6.40 6.51 8.20 10.04 12.92 11.18 25.97 -20.81%
EY 15.62 15.35 12.19 9.96 7.74 8.95 3.85 26.27%
DY 3.19 4.50 1.15 2.63 4.48 1.85 0.00 -
P/NAPS 0.91 1.09 1.61 1.41 1.13 0.98 2.51 -15.55%

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