[NPC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.53%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 198,483 195,094 190,651 186,353 184,072 175,090 166,932 12.22%
PBT 16,102 13,384 11,079 8,456 10,363 12,324 13,098 14.74%
Tax -4,511 -3,858 -2,786 -2,106 -2,569 -3,315 -4,260 3.88%
NP 11,591 9,526 8,293 6,350 7,794 9,009 8,838 19.79%
-
NP to SH 11,591 9,526 8,293 6,350 7,794 9,009 8,838 19.79%
-
Tax Rate 28.02% 28.83% 25.15% 24.91% 24.79% 26.90% 32.52% -
Total Cost 186,892 185,568 182,358 180,003 176,278 166,081 158,094 11.79%
-
Net Worth 131,943 119,866 127,168 79,701 80,645 79,976 79,901 39.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,397 2,397 - - - - - -
Div Payout % 20.68% 25.17% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 131,943 119,866 127,168 79,701 80,645 79,976 79,901 39.66%
NOSH 119,948 119,866 119,970 79,701 80,645 79,976 79,901 31.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.84% 4.88% 4.35% 3.41% 4.23% 5.15% 5.29% -
ROE 8.78% 7.95% 6.52% 7.97% 9.66% 11.26% 11.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 165.47 162.76 158.92 233.81 228.25 218.93 208.92 -14.38%
EPS 9.66 7.95 6.91 7.97 9.66 11.26 11.06 -8.62%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.06 1.00 1.00 1.00 1.00 6.55%
Adjusted Per Share Value based on latest NOSH - 79,701
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 170.14 167.24 163.43 159.75 157.79 150.09 143.10 12.21%
EPS 9.94 8.17 7.11 5.44 6.68 7.72 7.58 19.78%
DPS 2.06 2.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.131 1.0275 1.0901 0.6832 0.6913 0.6856 0.6849 39.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.02 1.21 1.28 2.29 2.21 1.30 1.06 -
P/RPS 0.62 0.74 0.81 0.98 0.97 0.59 0.51 13.89%
P/EPS 10.56 15.23 18.52 28.74 22.87 11.54 9.58 6.70%
EY 9.47 6.57 5.40 3.48 4.37 8.67 10.44 -6.28%
DY 1.96 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 1.21 2.29 2.21 1.30 1.06 -8.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 26/11/04 25/08/04 25/05/04 27/02/04 28/11/03 -
Price 1.08 1.16 1.22 2.25 2.51 1.57 1.35 -
P/RPS 0.65 0.71 0.77 0.96 1.10 0.72 0.65 0.00%
P/EPS 11.18 14.60 17.65 28.24 25.97 13.94 12.20 -5.64%
EY 8.95 6.85 5.67 3.54 3.85 7.17 8.19 6.08%
DY 1.85 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.16 1.15 2.25 2.51 1.57 1.35 -19.21%

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