[NPC] QoQ Cumulative 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- 97.84%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 144,502 93,737 45,277 195,094 138,175 87,528 41,888 128.13%
PBT 11,656 6,606 3,085 13,384 6,789 1,204 367 900.78%
Tax -2,907 -1,428 -770 -3,858 -1,974 -420 -117 749.81%
NP 8,749 5,178 2,315 9,526 4,815 784 250 967.59%
-
NP to SH 8,055 4,760 2,315 9,526 4,815 784 250 910.41%
-
Tax Rate 24.94% 21.62% 24.96% 28.83% 29.08% 34.88% 31.88% -
Total Cost 135,753 88,559 42,962 185,568 133,360 86,744 41,638 119.71%
-
Net Worth 134,450 131,889 131,943 145,157 127,279 123,199 123,387 5.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,601 3,596 2,398 2,399 - - - -
Div Payout % 44.71% 75.57% 103.63% 25.19% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 134,450 131,889 131,943 145,157 127,279 123,199 123,387 5.88%
NOSH 120,044 119,899 119,948 119,964 120,074 79,999 80,645 30.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.05% 5.52% 5.11% 4.88% 3.48% 0.90% 0.60% -
ROE 5.99% 3.61% 1.75% 6.56% 3.78% 0.64% 0.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.37 78.18 37.75 162.63 115.07 109.41 51.94 75.03%
EPS 6.71 3.97 1.93 7.94 4.01 0.98 0.31 675.22%
DPS 3.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.10 1.21 1.06 1.54 1.53 -18.76%
Adjusted Per Share Value based on latest NOSH - 119,866
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 123.87 80.35 38.81 167.24 118.45 75.03 35.91 128.12%
EPS 6.90 4.08 1.98 8.17 4.13 0.67 0.21 923.67%
DPS 3.09 3.08 2.06 2.06 0.00 0.00 0.00 -
NAPS 1.1525 1.1306 1.131 1.2443 1.0911 1.0561 1.0577 5.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.54 1.10 1.02 1.21 1.28 2.29 2.21 -
P/RPS 1.28 1.41 2.70 0.74 1.11 2.09 4.25 -55.03%
P/EPS 22.95 27.71 52.85 15.24 31.92 233.67 712.90 -89.85%
EY 4.36 3.61 1.89 6.56 3.13 0.43 0.14 887.78%
DY 1.95 2.73 1.96 1.65 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 0.93 1.00 1.21 1.49 1.44 -2.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 19/08/05 20/05/05 25/02/05 26/11/04 25/08/04 25/05/04 -
Price 1.40 1.98 1.08 1.16 1.22 2.25 2.51 -
P/RPS 1.16 2.53 2.86 0.71 1.06 2.06 4.83 -61.32%
P/EPS 20.86 49.87 55.96 14.61 30.42 229.59 809.68 -91.25%
EY 4.79 2.01 1.79 6.85 3.29 0.44 0.12 1065.36%
DY 2.14 1.52 1.85 1.72 0.00 0.00 0.00 -
P/NAPS 1.25 1.80 0.98 0.96 1.15 1.46 1.64 -16.54%

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