[NPC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 654.87%
YoY- 93.06%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 48,460 45,277 56,919 50,647 45,640 41,888 52,476 -5.17%
PBT 3,521 3,085 6,595 5,585 837 367 4,290 -12.34%
Tax -967 -770 -1,884 -1,554 -303 -117 -812 12.36%
NP 2,554 2,315 4,711 4,031 534 250 3,478 -18.62%
-
NP to SH 2,445 2,315 4,711 4,031 534 250 3,478 -20.95%
-
Tax Rate 27.46% 24.96% 28.57% 27.82% 36.20% 31.88% 18.93% -
Total Cost 45,906 42,962 52,208 46,616 45,106 41,638 48,998 -4.25%
-
Net Worth 131,838 131,943 119,866 127,168 122,740 123,387 79,976 39.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,595 2,398 2,397 - - - - -
Div Payout % 147.06% 103.63% 50.89% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 131,838 131,943 119,866 127,168 122,740 123,387 79,976 39.58%
NOSH 119,852 119,948 119,866 119,970 79,701 80,645 79,976 30.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.27% 5.11% 8.28% 7.96% 1.17% 0.60% 6.63% -
ROE 1.85% 1.75% 3.93% 3.17% 0.44% 0.20% 4.35% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.43 37.75 47.49 42.22 57.26 51.94 65.61 -27.60%
EPS 2.04 1.93 3.93 3.36 0.67 0.31 2.90 -20.92%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.00 1.06 1.54 1.53 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 119,970
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.38 37.73 47.43 42.21 38.03 34.91 43.73 -5.17%
EPS 2.04 1.93 3.93 3.36 0.45 0.21 2.90 -20.92%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.0987 1.0995 0.9989 1.0597 1.0228 1.0282 0.6665 39.58%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.02 1.21 1.28 2.29 2.21 1.30 -
P/RPS 2.72 2.70 2.55 3.03 4.00 4.25 1.98 23.60%
P/EPS 53.92 52.85 30.79 38.10 341.79 712.90 29.89 48.24%
EY 1.85 1.89 3.25 2.63 0.29 0.14 3.35 -32.71%
DY 2.73 1.96 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.21 1.21 1.49 1.44 1.30 -16.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 20/05/05 25/02/05 26/11/04 25/08/04 25/05/04 27/02/04 -
Price 1.98 1.08 1.16 1.22 2.25 2.51 1.57 -
P/RPS 4.90 2.86 2.44 2.89 3.93 4.83 2.39 61.45%
P/EPS 97.06 55.96 29.52 36.31 335.82 809.68 36.10 93.47%
EY 1.03 1.79 3.39 2.75 0.30 0.12 2.77 -48.32%
DY 1.52 1.85 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.98 1.16 1.15 1.46 1.64 1.57 9.55%

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