[NPC] YoY 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- 34.76%
YoY- -18.26%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
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 113,845 86,764 52,196 50,765 50,647 46,349 32,477 23.22%
PBT 13,806 12,833 5,060 5,050 5,585 2,962 3,003 28.91%
Tax -3,819 -2,299 838 -1,479 -1,554 -874 -517 39.51%
NP 9,987 10,534 5,898 3,571 4,031 2,088 2,486 26.05%
-
NP to SH 9,123 9,537 5,470 3,295 4,031 2,088 2,486 24.17%
-
Tax Rate 27.66% 17.91% -16.56% 29.29% 27.82% 29.51% 17.22% -
Total Cost 103,858 76,230 46,298 47,194 46,616 44,261 29,991 22.97%
-
Net Worth 202,866 173,945 148,745 134,196 127,168 79,901 127,097 8.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,202 - - - - - - -
Div Payout % 78.95% - - - - - - -
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 202,866 173,945 148,745 134,196 127,168 79,901 127,097 8.09%
NOSH 120,039 119,962 119,956 119,818 119,970 79,901 79,935 7.00%
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 8.77% 12.14% 11.30% 7.03% 7.96% 4.50% 7.65% -
ROE 4.50% 5.48% 3.68% 2.46% 3.17% 2.61% 1.96% -
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 94.84 72.33 43.51 42.37 42.22 58.01 40.63 15.15%
EPS 7.60 7.95 4.56 2.75 3.36 1.74 3.11 16.04%
DPS 6.00 0.00 0.00 0.00 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 94.87 72.30 43.50 42.30 42.21 38.62 27.06 23.23%
EPS 7.60 7.95 4.56 2.75 3.36 1.74 2.07 24.18%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6906 1.4495 1.2395 1.1183 1.0597 0.6658 1.0591 8.09%
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 2.40 2.72 3.45 3.63 3.03 1.83 2.98 -3.54%
P/EPS 30.00 24.78 32.89 56.00 38.10 40.56 38.91 -4.23%
EY 3.33 4.04 3.04 1.79 2.63 2.47 2.57 4.40%
DY 2.63 0.00 0.00 0.00 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 2.11 3.62 3.45 3.30 2.89 2.33 2.93 -5.32%
P/EPS 26.32 32.96 32.89 50.91 36.31 51.66 38.26 -6.03%
EY 3.80 3.03 3.04 1.96 2.75 1.94 2.61 6.45%
DY 3.00 0.00 0.00 0.00 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