[NPC] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.59%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 382,430 344,728 358,367 366,828 211,813 199,565 198,483 11.54%
PBT 43,854 50,492 55,327 54,907 29,789 17,937 16,102 18.16%
Tax -12,518 -10,517 -14,993 -13,381 -5,702 -4,728 -4,511 18.53%
NP 31,336 39,975 40,334 41,526 24,087 13,209 11,591 18.01%
-
NP to SH 29,747 35,247 36,864 38,035 22,712 12,449 11,591 17.00%
-
Tax Rate 28.54% 20.83% 27.10% 24.37% 19.14% 26.36% 28.02% -
Total Cost 351,094 304,753 318,033 325,302 187,726 186,356 186,892 11.07%
-
Net Worth 272,125 247,273 219,690 193,161 162,063 142,856 131,943 12.81%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,597 7,203 10,802 3,599 5,992 7,197 2,397 6.99%
Div Payout % 12.09% 20.44% 29.30% 9.46% 26.39% 57.81% 20.68% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 272,125 247,273 219,690 193,161 162,063 142,856 131,943 12.81%
NOSH 119,878 120,035 120,049 119,975 120,046 120,047 119,948 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.19% 11.60% 11.25% 11.32% 11.37% 6.62% 5.84% -
ROE 10.93% 14.25% 16.78% 19.69% 14.01% 8.71% 8.78% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 319.01 287.19 298.52 305.75 176.44 166.24 165.47 11.55%
EPS 24.81 29.36 30.71 31.70 18.92 10.37 9.66 17.01%
DPS 3.00 6.00 9.00 3.00 5.00 6.00 2.00 6.98%
NAPS 2.27 2.06 1.83 1.61 1.35 1.19 1.10 12.82%
Adjusted Per Share Value based on latest NOSH - 119,975
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 318.69 287.27 298.64 305.69 176.51 166.30 165.40 11.54%
EPS 24.79 29.37 30.72 31.70 18.93 10.37 9.66 16.99%
DPS 3.00 6.00 9.00 3.00 4.99 6.00 2.00 6.98%
NAPS 2.2677 2.0606 1.8308 1.6097 1.3505 1.1905 1.0995 12.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.05 2.10 2.00 2.40 1.69 1.27 1.02 -
P/RPS 0.64 0.73 0.67 0.78 0.96 0.76 0.62 0.53%
P/EPS 8.26 7.15 6.51 7.57 8.93 12.25 10.56 -4.00%
EY 12.10 13.98 15.35 13.21 11.19 8.17 9.47 4.16%
DY 1.46 2.86 4.50 1.25 2.96 4.72 1.96 -4.78%
P/NAPS 0.90 1.02 1.09 1.49 1.25 1.07 0.93 -0.54%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 20/05/05 -
Price 2.25 1.88 2.00 2.60 1.90 1.34 1.08 -
P/RPS 0.71 0.65 0.67 0.85 1.08 0.81 0.65 1.48%
P/EPS 9.07 6.40 6.51 8.20 10.04 12.92 11.18 -3.42%
EY 11.03 15.62 15.35 12.19 9.96 7.74 8.95 3.54%
DY 1.33 3.19 4.50 1.15 2.63 4.48 1.85 -5.34%
P/NAPS 0.99 0.91 1.09 1.61 1.41 1.13 0.98 0.16%

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