[NPC] QoQ TTM 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- 21.68%
YoY- 48.72%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,646 201,421 201,303 198,483 195,094 190,651 186,353 5.03%
PBT 17,499 18,251 18,786 16,102 13,384 11,079 8,456 62.17%
Tax -4,667 -5,100 -5,175 -4,511 -3,858 -2,786 -2,106 69.72%
NP 12,832 13,151 13,611 11,591 9,526 8,293 6,350 59.63%
-
NP to SH 12,231 12,766 13,502 11,591 9,526 8,293 6,350 54.62%
-
Tax Rate 26.67% 27.94% 27.55% 28.02% 28.83% 25.15% 24.91% -
Total Cost 187,814 188,270 187,692 186,892 185,568 182,358 180,003 2.86%
-
Net Worth 119,973 134,196 131,838 131,943 119,866 127,168 79,701 31.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,595 5,992 5,992 2,397 2,397 - - -
Div Payout % 29.40% 46.94% 44.39% 20.68% 25.17% - - -
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 119,973 134,196 131,838 131,943 119,866 127,168 79,701 31.24%
NOSH 119,973 119,818 119,852 119,948 119,866 119,970 79,701 31.24%
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 6.40% 6.53% 6.76% 5.84% 4.88% 4.35% 3.41% -
ROE 10.19% 9.51% 10.24% 8.78% 7.95% 6.52% 7.97% -
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 167.24 168.11 167.96 165.47 162.76 158.92 233.81 -19.97%
EPS 10.19 10.65 11.27 9.66 7.95 6.91 7.97 17.74%
DPS 3.00 5.00 5.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 1.12 1.10 1.10 1.00 1.06 1.00 0.00%
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 167.21 167.85 167.75 165.40 162.58 158.88 155.29 5.03%
EPS 10.19 10.64 11.25 9.66 7.94 6.91 5.29 54.62%
DPS 3.00 4.99 4.99 2.00 2.00 0.00 0.00 -
NAPS 0.9998 1.1183 1.0987 1.0995 0.9989 1.0597 0.6642 31.24%
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 0.92 0.65 0.62 0.74 0.81 0.98 -10.45%
P/EPS 13.63 14.45 9.76 10.56 15.23 18.52 28.74 -39.10%
EY 7.33 6.92 10.24 9.47 6.57 5.40 3.48 64.09%
DY 2.16 3.25 4.55 1.96 1.65 0.00 0.00 -
P/NAPS 1.39 1.38 1.00 0.93 1.21 1.21 2.29 -28.24%
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 0.83 1.18 0.65 0.71 0.77 0.96 -12.15%
P/EPS 12.95 13.14 17.58 11.18 14.60 17.65 28.24 -40.44%
EY 7.72 7.61 5.69 8.95 6.85 5.67 3.54 67.92%
DY 2.27 3.57 2.53 1.85 1.72 0.00 0.00 -
P/NAPS 1.32 1.25 1.80 0.98 1.16 1.15 2.25 -29.85%

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