[NPC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -88.9%
YoY- -82.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 195,094 184,233 175,056 167,552 175,090 163,485 152,530 17.74%
PBT 13,384 9,052 2,408 1,468 12,324 10,712 10,144 20.19%
Tax -3,858 -2,632 -840 -468 -3,315 -3,337 -3,258 11.87%
NP 9,526 6,420 1,568 1,000 9,009 7,374 6,886 24.03%
-
NP to SH 9,526 6,420 1,568 1,000 9,009 7,374 6,886 24.03%
-
Tax Rate 28.83% 29.08% 34.88% 31.88% 26.90% 31.15% 32.12% -
Total Cost 185,568 177,813 173,488 166,552 166,081 156,110 145,644 17.44%
-
Net Worth 145,157 127,279 123,199 123,387 81,618 80,057 79,906 48.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,399 - - - 4,000 - - -
Div Payout % 25.19% - - - 44.41% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,157 127,279 123,199 123,387 81,618 80,057 79,906 48.61%
NOSH 119,964 120,074 79,999 80,645 80,017 80,057 79,906 30.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.88% 3.48% 0.90% 0.60% 5.15% 4.51% 4.51% -
ROE 6.56% 5.04% 1.27% 0.81% 11.04% 9.21% 8.62% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 162.63 153.43 218.82 207.76 218.81 204.21 190.89 -10.08%
EPS 7.94 5.35 1.96 1.24 7.51 6.15 8.60 -5.16%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.21 1.06 1.54 1.53 1.02 1.00 1.00 13.48%
Adjusted Per Share Value based on latest NOSH - 80,645
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 167.24 157.93 150.06 143.63 150.09 140.14 130.75 17.74%
EPS 8.17 5.50 1.34 0.86 7.72 6.32 5.90 24.11%
DPS 2.06 0.00 0.00 0.00 3.43 0.00 0.00 -
NAPS 1.2443 1.0911 1.0561 1.0577 0.6997 0.6863 0.685 48.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.21 1.28 2.29 2.21 1.30 1.06 1.14 -
P/RPS 0.74 0.83 1.05 1.06 0.59 0.52 0.60 14.93%
P/EPS 15.24 23.94 116.84 178.23 11.55 11.51 13.23 9.84%
EY 6.56 4.18 0.86 0.56 8.66 8.69 7.56 -8.98%
DY 1.65 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.00 1.21 1.49 1.44 1.27 1.06 1.14 -8.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 -
Price 1.16 1.22 2.25 2.51 1.57 1.35 1.16 -
P/RPS 0.71 0.80 1.03 1.21 0.72 0.66 0.61 10.59%
P/EPS 14.61 22.82 114.80 202.42 13.94 14.66 13.46 5.59%
EY 6.85 4.38 0.87 0.49 7.17 6.82 7.43 -5.25%
DY 1.72 0.00 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 0.96 1.15 1.46 1.64 1.54 1.35 1.16 -11.80%

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