[NPC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.79%
YoY- 826.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,646 192,669 187,474 181,108 195,094 184,233 175,056 9.49%
PBT 17,499 15,541 13,212 12,340 13,384 9,052 2,408 273.82%
Tax -4,358 -3,876 -2,856 -3,080 -3,858 -2,632 -840 198.79%
NP 13,141 11,665 10,356 9,260 9,526 6,420 1,568 310.99%
-
NP to SH 12,231 10,740 9,520 9,260 9,526 6,420 1,568 291.84%
-
Tax Rate 24.90% 24.94% 21.62% 24.96% 28.83% 29.08% 34.88% -
Total Cost 187,505 181,004 177,118 171,848 185,568 177,813 173,488 5.30%
-
Net Worth 142,822 134,450 131,889 131,943 145,157 127,279 123,199 10.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,600 4,801 7,193 9,595 2,399 - - -
Div Payout % 29.44% 44.71% 75.57% 103.63% 25.19% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 142,822 134,450 131,889 131,943 145,157 127,279 123,199 10.32%
NOSH 120,019 120,044 119,899 119,948 119,964 120,074 79,999 30.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.55% 6.05% 5.52% 5.11% 4.88% 3.48% 0.90% -
ROE 8.56% 7.99% 7.22% 7.02% 6.56% 5.04% 1.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 167.18 160.50 156.36 150.99 162.63 153.43 218.82 -16.38%
EPS 10.19 8.95 7.94 7.72 7.94 5.35 1.96 199.20%
DPS 3.00 4.00 6.00 8.00 2.00 0.00 0.00 -
NAPS 1.19 1.12 1.10 1.10 1.21 1.06 1.54 -15.75%
Adjusted Per Share Value based on latest NOSH - 119,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 167.21 160.56 156.23 150.92 162.58 153.53 145.88 9.49%
EPS 10.19 8.95 7.93 7.72 7.94 5.35 1.31 291.12%
DPS 3.00 4.00 5.99 8.00 2.00 0.00 0.00 -
NAPS 1.1902 1.1204 1.0991 1.0995 1.2096 1.0607 1.0267 10.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.54 1.10 1.02 1.21 1.28 2.29 -
P/RPS 0.83 0.96 0.70 0.68 0.74 0.83 1.05 -14.47%
P/EPS 13.64 17.21 13.85 13.21 15.24 23.94 116.84 -76.02%
EY 7.33 5.81 7.22 7.57 6.56 4.18 0.86 315.63%
DY 2.16 2.60 5.45 7.84 1.65 0.00 0.00 -
P/NAPS 1.17 1.38 1.00 0.93 1.00 1.21 1.49 -14.84%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 19/08/05 20/05/05 25/02/05 26/11/04 25/08/04 -
Price 1.32 1.40 1.98 1.08 1.16 1.22 2.25 -
P/RPS 0.79 0.87 1.27 0.72 0.71 0.80 1.03 -16.16%
P/EPS 12.95 15.65 24.94 13.99 14.61 22.82 114.80 -76.56%
EY 7.72 6.39 4.01 7.15 6.85 4.38 0.87 326.91%
DY 2.27 2.86 3.03 7.41 1.72 0.00 0.00 -
P/NAPS 1.11 1.25 1.80 0.98 0.96 1.15 1.46 -16.65%

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