[NPC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 51.84%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 140,545 88,349 44,196 200,646 144,502 93,737 45,277 112.64%
PBT 12,317 7,257 3,523 17,499 11,656 6,606 3,085 151.45%
Tax -992 -1,830 -831 -4,358 -2,907 -1,428 -770 18.38%
NP 11,325 5,427 2,692 13,141 8,749 5,178 2,315 187.89%
-
NP to SH 10,601 5,131 2,533 12,231 8,055 4,760 2,315 175.50%
-
Tax Rate 8.05% 25.22% 23.59% 24.90% 24.94% 21.62% 24.96% -
Total Cost 129,220 82,922 41,504 187,505 135,753 88,559 42,962 108.22%
-
Net Worth 148,870 142,660 142,856 142,822 134,450 131,889 131,943 8.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,203 7,192 3,601 3,600 3,601 3,596 2,398 108.04%
Div Payout % 67.95% 140.19% 142.18% 29.44% 44.71% 75.57% 103.63% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 148,870 142,660 142,856 142,822 134,450 131,889 131,943 8.37%
NOSH 120,056 119,883 120,047 120,019 120,044 119,899 119,948 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.06% 6.14% 6.09% 6.55% 6.05% 5.52% 5.11% -
ROE 7.12% 3.60% 1.77% 8.56% 5.99% 3.61% 1.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.07 73.70 36.82 167.18 120.37 78.18 37.75 112.51%
EPS 8.83 4.28 2.11 10.19 6.71 3.97 1.93 175.33%
DPS 6.00 6.00 3.00 3.00 3.00 3.00 2.00 107.86%
NAPS 1.24 1.19 1.19 1.19 1.12 1.10 1.10 8.30%
Adjusted Per Share Value based on latest NOSH - 119,973
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.12 73.62 36.83 167.21 120.42 78.11 37.73 112.64%
EPS 8.83 4.28 2.11 10.19 6.71 3.97 1.93 175.33%
DPS 6.00 5.99 3.00 3.00 3.00 3.00 2.00 107.86%
NAPS 1.2406 1.1888 1.1905 1.1902 1.1204 1.0991 1.0995 8.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.50 1.40 1.27 1.39 1.54 1.10 1.02 -
P/RPS 1.28 1.90 3.45 0.83 1.28 1.41 2.70 -39.17%
P/EPS 16.99 32.71 60.19 13.64 22.95 27.71 52.85 -53.03%
EY 5.89 3.06 1.66 7.33 4.36 3.61 1.89 113.20%
DY 4.00 4.29 2.36 2.16 1.95 2.73 1.96 60.82%
P/NAPS 1.21 1.18 1.07 1.17 1.38 1.00 0.93 19.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 29/05/06 27/02/06 21/11/05 19/08/05 20/05/05 -
Price 1.50 1.49 1.34 1.32 1.40 1.98 1.08 -
P/RPS 1.28 2.02 3.64 0.79 1.16 2.53 2.86 -41.46%
P/EPS 16.99 34.81 63.51 12.95 20.86 49.87 55.96 -54.79%
EY 5.89 2.87 1.57 7.72 4.79 2.01 1.79 121.06%
DY 4.00 4.03 2.24 2.27 2.14 1.52 1.85 67.13%
P/NAPS 1.21 1.25 1.13 1.11 1.25 1.80 0.98 15.07%

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