[NPC] YoY Cumulative 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- 69.22%
YoY- 67.29%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 334,461 209,985 140,545 144,502 138,175 122,614 84,978 25.62%
PBT 44,266 29,207 12,317 11,656 6,789 8,034 8,371 31.95%
Tax -11,691 -6,592 -992 -2,907 -1,974 -2,503 -1,580 39.55%
NP 32,575 22,615 11,325 8,749 4,815 5,531 6,791 29.83%
-
NP to SH 29,822 20,842 10,601 8,055 4,815 5,531 7,017 27.24%
-
Tax Rate 26.41% 22.57% 8.05% 24.94% 29.08% 31.16% 18.87% -
Total Cost 301,886 187,370 129,220 135,753 133,360 117,083 78,187 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 10,800 5,999 7,203 3,601 - - - -
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 14.70% 11.98% 7.12% 5.99% 3.78% 6.91% 6.18% -
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 278.70 175.00 117.07 120.37 115.07 153.16 119.04 15.21%
EPS 24.85 17.37 8.83 6.71 4.01 4.61 9.83 16.69%
DPS 9.00 5.00 6.00 3.00 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 278.72 174.99 117.12 120.42 115.15 102.18 70.82 25.62%
EPS 24.85 17.37 8.83 6.71 4.01 4.61 5.85 27.23%
DPS 9.00 5.00 6.00 3.00 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 0.82 1.13 1.28 1.28 1.11 0.69 1.02 -3.56%
P/EPS 9.18 11.34 16.99 22.95 31.92 15.34 12.31 -4.76%
EY 10.90 8.82 5.89 4.36 3.13 6.52 8.12 5.02%
DY 3.95 2.54 4.00 1.95 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 0.72 1.50 1.28 1.16 1.06 0.88 1.00 -5.32%
P/EPS 8.05 15.08 16.99 20.86 30.42 19.54 12.11 -6.57%
EY 12.43 6.63 5.89 4.79 3.29 5.12 8.26 7.04%
DY 4.50 1.91 4.00 2.14 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