[NPC] QoQ Cumulative 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- -75.7%
YoY- 826.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,646 144,502 93,737 45,277 195,094 138,175 87,528 73.59%
PBT 17,499 11,656 6,606 3,085 13,384 6,789 1,204 492.66%
Tax -4,358 -2,907 -1,428 -770 -3,858 -1,974 -420 373.70%
NP 13,141 8,749 5,178 2,315 9,526 4,815 784 551.59%
-
NP to SH 12,231 8,055 4,760 2,315 9,526 4,815 784 521.23%
-
Tax Rate 24.90% 24.94% 21.62% 24.96% 28.83% 29.08% 34.88% -
Total Cost 187,505 135,753 88,559 42,962 185,568 133,360 86,744 66.94%
-
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 3,601 3,596 2,398 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% 5.99% 3.61% 1.75% 6.56% 3.78% 0.64% -
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 167.18 120.37 78.18 37.75 162.63 115.07 109.41 32.56%
EPS 10.19 6.71 3.97 1.93 7.94 4.01 0.98 374.36%
DPS 3.00 3.00 3.00 2.00 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 172.00 123.87 80.35 38.81 167.24 118.45 75.03 73.59%
EPS 10.48 6.90 4.08 1.98 8.17 4.13 0.67 522.32%
DPS 3.09 3.09 3.08 2.06 2.06 0.00 0.00 -
NAPS 1.2243 1.1525 1.1306 1.131 1.2443 1.0911 1.0561 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 1.28 1.41 2.70 0.74 1.11 2.09 -45.88%
P/EPS 13.64 22.95 27.71 52.85 15.24 31.92 233.67 -84.87%
EY 7.33 4.36 3.61 1.89 6.56 3.13 0.43 558.94%
DY 2.16 1.95 2.73 1.96 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 1.16 2.53 2.86 0.71 1.06 2.06 -47.12%
P/EPS 12.95 20.86 49.87 55.96 14.61 30.42 229.59 -85.21%
EY 7.72 4.79 2.01 1.79 6.85 3.29 0.44 571.70%
DY 2.27 2.14 1.52 1.85 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