[NPC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 34.76%
YoY- -18.26%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,153 44,196 56,144 50,765 48,460 45,277 56,919 -15.61%
PBT 3,734 3,523 5,843 5,050 3,521 3,085 6,595 -31.63%
Tax -999 -831 -1,451 -1,479 -967 -770 -1,884 -34.56%
NP 2,735 2,692 4,392 3,571 2,554 2,315 4,711 -30.47%
-
NP to SH 2,598 2,533 4,176 3,295 2,445 2,315 4,711 -32.82%
-
Tax Rate 26.75% 23.59% 24.83% 29.29% 27.46% 24.96% 28.57% -
Total Cost 41,418 41,504 51,752 47,194 45,906 42,962 52,208 -14.33%
-
Net Worth 142,470 142,856 119,973 134,196 131,838 131,943 119,866 12.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,591 3,601 - - 3,595 2,398 2,397 31.02%
Div Payout % 138.25% 142.18% - - 147.06% 103.63% 50.89% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 142,470 142,856 119,973 134,196 131,838 131,943 119,866 12.24%
NOSH 119,723 120,047 119,973 119,818 119,852 119,948 119,866 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.19% 6.09% 7.82% 7.03% 5.27% 5.11% 8.28% -
ROE 1.82% 1.77% 3.48% 2.46% 1.85% 1.75% 3.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.88 36.82 46.80 42.37 40.43 37.75 47.49 -15.55%
EPS 2.17 2.11 3.48 2.75 2.04 1.93 3.93 -32.76%
DPS 3.00 3.00 0.00 0.00 3.00 2.00 2.00 31.13%
NAPS 1.19 1.19 1.00 1.12 1.10 1.10 1.00 12.33%
Adjusted Per Share Value based on latest NOSH - 119,818
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.79 36.83 46.79 42.30 40.38 37.73 47.43 -15.61%
EPS 2.17 2.11 3.48 2.75 2.04 1.93 3.93 -32.76%
DPS 2.99 3.00 0.00 0.00 3.00 2.00 2.00 30.84%
NAPS 1.1873 1.1905 0.9998 1.1183 1.0987 1.0995 0.9989 12.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.40 1.27 1.39 1.54 1.10 1.02 1.21 -
P/RPS 3.80 3.45 2.97 3.63 2.72 2.70 2.55 30.56%
P/EPS 64.52 60.19 39.93 56.00 53.92 52.85 30.79 63.97%
EY 1.55 1.66 2.50 1.79 1.85 1.89 3.25 -39.04%
DY 2.14 2.36 0.00 0.00 2.73 1.96 1.65 18.98%
P/NAPS 1.18 1.07 1.39 1.38 1.00 0.93 1.21 -1.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 21/11/05 19/08/05 20/05/05 25/02/05 -
Price 1.49 1.34 1.32 1.40 1.98 1.08 1.16 -
P/RPS 4.04 3.64 2.82 3.30 4.90 2.86 2.44 40.08%
P/EPS 68.66 63.51 37.92 50.91 97.06 55.96 29.52 75.81%
EY 1.46 1.57 2.64 1.96 1.03 1.79 3.39 -43.05%
DY 2.01 2.24 0.00 0.00 1.52 1.85 1.72 10.97%
P/NAPS 1.25 1.13 1.32 1.25 1.80 0.98 1.16 5.12%

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