[NPC] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.87%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 103,765 64,923 56,144 56,919 52,476 44,581 30,693 22.49%
PBT 18,117 13,709 5,843 6,595 4,290 4,808 4,414 26.52%
Tax -4,821 -3,741 -1,451 -1,884 -812 -845 -4,414 1.48%
NP 13,296 9,968 4,392 4,711 3,478 3,963 0 -
-
NP to SH 12,349 9,530 4,176 4,711 3,478 3,963 -1 -
-
Tax Rate 26.61% 27.29% 24.83% 28.57% 18.93% 17.57% 100.00% -
Total Cost 90,469 54,955 51,752 52,208 48,998 40,618 30,693 19.73%
-
Net Worth 183,630 119,916 119,973 119,866 79,976 131,299 33 320.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 2,397 - - - -
Div Payout % - - - 50.89% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 183,630 119,916 119,973 119,866 79,976 131,299 33 320.68%
NOSH 120,019 119,916 119,973 119,866 79,976 80,060 20 326.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.81% 15.35% 7.82% 8.28% 6.63% 8.89% 0.00% -
ROE 6.72% 7.95% 3.48% 3.93% 4.35% 3.02% -3.01% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 86.46 54.14 46.80 47.49 65.61 55.68 148,555.25 -71.08%
EPS 10.29 7.94 3.48 3.93 2.90 4.95 4.84 13.38%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.53 1.00 1.00 1.00 1.00 1.64 1.61 -0.84%
Adjusted Per Share Value based on latest NOSH - 119,866
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.95 55.65 48.13 48.79 44.98 38.22 26.31 22.49%
EPS 10.59 8.17 3.58 4.04 2.98 3.40 0.00 -
DPS 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 1.5741 1.028 1.0284 1.0275 0.6856 1.1255 0.0003 316.58%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.47 1.55 1.39 1.21 1.30 1.22 0.00 -
P/RPS 2.86 2.86 2.97 2.55 1.98 2.19 0.00 -
P/EPS 24.01 19.50 39.93 30.79 29.89 24.65 0.00 -
EY 4.17 5.13 2.50 3.25 3.35 4.06 0.00 -
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 1.61 1.55 1.39 1.21 1.30 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 04/03/08 23/02/07 27/02/06 25/02/05 27/02/04 24/02/03 02/05/02 -
Price 2.46 1.59 1.32 1.16 1.57 1.15 0.00 -
P/RPS 2.85 2.94 2.82 2.44 2.39 2.07 0.00 -
P/EPS 23.91 20.01 37.92 29.52 36.10 23.23 0.00 -
EY 4.18 5.00 2.64 3.39 2.77 4.30 0.00 -
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 1.61 1.59 1.32 1.16 1.57 0.70 0.00 -

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