[NPC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.82%
YoY- 67.29%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 445,948 279,980 187,393 192,669 184,233 163,485 113,304 25.62%
PBT 59,021 38,942 16,422 15,541 9,052 10,712 11,161 31.95%
Tax -15,588 -8,789 -1,322 -3,876 -2,632 -3,337 -2,106 39.55%
NP 43,433 30,153 15,100 11,665 6,420 7,374 9,054 29.83%
-
NP to SH 39,762 27,789 14,134 10,740 6,420 7,374 9,356 27.24%
-
Tax Rate 26.41% 22.57% 8.05% 24.94% 29.08% 31.15% 18.87% -
Total Cost 402,514 249,826 172,293 181,004 177,813 156,110 104,249 25.22%
-
Net Worth 202,813 173,983 148,870 134,450 127,279 80,057 113,499 10.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,400 7,999 9,604 4,801 - - - -
Div Payout % 36.22% 28.79% 67.95% 44.71% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 202,813 173,983 148,870 134,450 127,279 80,057 113,499 10.14%
NOSH 120,008 119,988 120,056 120,044 120,074 80,057 71,383 9.03%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.74% 10.77% 8.06% 6.05% 3.48% 4.51% 7.99% -
ROE 19.61% 15.97% 9.49% 7.99% 5.04% 9.21% 8.24% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 371.60 233.34 156.09 160.50 153.43 204.21 158.73 15.21%
EPS 33.13 23.16 11.77 8.95 5.35 6.15 13.11 16.69%
DPS 12.00 6.67 8.00 4.00 0.00 0.00 0.00 -
NAPS 1.69 1.45 1.24 1.12 1.06 1.00 1.59 1.02%
Adjusted Per Share Value based on latest NOSH - 119,818
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 371.62 233.32 156.16 160.56 153.53 136.24 94.42 25.62%
EPS 33.14 23.16 11.78 8.95 5.35 6.15 7.80 27.23%
DPS 12.00 6.67 8.00 4.00 0.00 0.00 0.00 -
NAPS 1.6901 1.4499 1.2406 1.1204 1.0607 0.6671 0.9458 10.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.28 1.97 1.50 1.54 1.28 1.06 1.21 -
P/RPS 0.61 0.84 0.96 0.96 0.83 0.52 0.76 -3.59%
P/EPS 6.88 8.51 12.74 17.21 23.94 11.51 9.23 -4.77%
EY 14.53 11.76 7.85 5.81 4.18 8.69 10.83 5.01%
DY 5.26 3.38 5.33 2.60 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.21 1.38 1.21 1.06 0.76 10.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 27/11/06 21/11/05 26/11/04 28/11/03 27/11/02 -
Price 2.00 2.62 1.50 1.40 1.22 1.35 1.19 -
P/RPS 0.54 1.12 0.96 0.87 0.80 0.66 0.75 -5.32%
P/EPS 6.04 11.31 12.74 15.65 22.82 14.66 9.08 -6.56%
EY 16.57 8.84 7.85 6.39 4.38 6.82 11.01 7.04%
DY 6.00 2.54 5.33 2.86 0.00 0.00 0.00 -
P/NAPS 1.18 1.81 1.21 1.25 1.15 1.35 0.75 7.83%

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