[NPC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -50.86%
YoY- 826.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 56,144 50,765 48,460 45,277 56,919 50,647 45,640 14.76%
PBT 5,843 5,050 3,521 3,085 6,595 5,585 837 263.97%
Tax -1,451 -1,479 -967 -770 -1,884 -1,554 -303 183.29%
NP 4,392 3,571 2,554 2,315 4,711 4,031 534 305.89%
-
NP to SH 4,176 3,295 2,445 2,315 4,711 4,031 534 292.51%
-
Tax Rate 24.83% 29.29% 27.46% 24.96% 28.57% 27.82% 36.20% -
Total Cost 51,752 47,194 45,906 42,962 52,208 46,616 45,106 9.56%
-
Net Worth 119,973 134,196 131,838 131,943 119,866 127,168 122,740 -1.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 3,595 2,398 2,397 - - -
Div Payout % - - 147.06% 103.63% 50.89% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 119,973 134,196 131,838 131,943 119,866 127,168 122,740 -1.50%
NOSH 119,973 119,818 119,852 119,948 119,866 119,970 79,701 31.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.82% 7.03% 5.27% 5.11% 8.28% 7.96% 1.17% -
ROE 3.48% 2.46% 1.85% 1.75% 3.93% 3.17% 0.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.80 42.37 40.43 37.75 47.49 42.22 57.26 -12.55%
EPS 3.48 2.75 2.04 1.93 3.93 3.36 0.67 199.01%
DPS 0.00 0.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 1.12 1.10 1.10 1.00 1.06 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 119,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.13 43.52 41.54 38.81 48.79 43.42 39.12 14.77%
EPS 3.58 2.82 2.10 1.98 4.04 3.46 0.46 291.25%
DPS 0.00 0.00 3.08 2.06 2.06 0.00 0.00 -
NAPS 1.0284 1.1504 1.1301 1.131 1.0275 1.0901 1.0522 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.54 1.10 1.02 1.21 1.28 2.29 -
P/RPS 2.97 3.63 2.72 2.70 2.55 3.03 4.00 -17.95%
P/EPS 39.93 56.00 53.92 52.85 30.79 38.10 341.79 -76.00%
EY 2.50 1.79 1.85 1.89 3.25 2.63 0.29 318.78%
DY 0.00 0.00 2.73 1.96 1.65 0.00 0.00 -
P/NAPS 1.39 1.38 1.00 0.93 1.21 1.21 1.49 -4.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 19/08/05 20/05/05 25/02/05 26/11/04 25/08/04 -
Price 1.32 1.40 1.98 1.08 1.16 1.22 2.25 -
P/RPS 2.82 3.30 4.90 2.86 2.44 2.89 3.93 -19.80%
P/EPS 37.92 50.91 97.06 55.96 29.52 36.31 335.82 -76.54%
EY 2.64 1.96 1.03 1.79 3.39 2.75 0.30 324.55%
DY 0.00 0.00 1.52 1.85 1.72 0.00 0.00 -
P/NAPS 1.32 1.25 1.80 0.98 1.16 1.15 1.46 -6.48%

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