[NPC] QoQ TTM 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- 30.6%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 201,303 198,483 195,094 190,651 186,353 184,072 175,090 9.75%
PBT 18,786 16,102 13,384 11,079 8,456 10,363 12,324 32.48%
Tax -5,175 -4,511 -3,858 -2,786 -2,106 -2,569 -3,315 34.60%
NP 13,611 11,591 9,526 8,293 6,350 7,794 9,009 31.69%
-
NP to SH 13,502 11,591 9,526 8,293 6,350 7,794 9,009 30.99%
-
Tax Rate 27.55% 28.02% 28.83% 25.15% 24.91% 24.79% 26.90% -
Total Cost 187,692 186,892 185,568 182,358 180,003 176,278 166,081 8.50%
-
Net Worth 131,838 131,943 119,866 127,168 79,701 80,645 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 5,992 2,397 2,397 - - - - -
Div Payout % 44.39% 20.68% 25.17% - - - - -
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 79,701 80,645 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 6.76% 5.84% 4.88% 4.35% 3.41% 4.23% 5.15% -
ROE 10.24% 8.78% 7.95% 6.52% 7.97% 9.66% 11.26% -
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 167.96 165.47 162.76 158.92 233.81 228.25 218.93 -16.20%
EPS 11.27 9.66 7.95 6.91 7.97 9.66 11.26 0.05%
DPS 5.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.00 1.06 1.00 1.00 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 172.56 170.14 167.24 163.43 159.75 157.79 150.09 9.75%
EPS 11.57 9.94 8.17 7.11 5.44 6.68 7.72 30.99%
DPS 5.14 2.06 2.06 0.00 0.00 0.00 0.00 -
NAPS 1.1301 1.131 1.0275 1.0901 0.6832 0.6913 0.6856 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 0.65 0.62 0.74 0.81 0.98 0.97 0.59 6.67%
P/EPS 9.76 10.56 15.23 18.52 28.74 22.87 11.54 -10.57%
EY 10.24 9.47 6.57 5.40 3.48 4.37 8.67 11.74%
DY 4.55 1.96 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.21 1.21 2.29 2.21 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 1.18 0.65 0.71 0.77 0.96 1.10 0.72 39.04%
P/EPS 17.58 11.18 14.60 17.65 28.24 25.97 13.94 16.74%
EY 5.69 8.95 6.85 5.67 3.54 3.85 7.17 -14.29%
DY 2.53 1.85 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.98 1.16 1.15 2.25 2.51 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