[NPC] QoQ TTM 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- -4.19%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 196,689 195,258 199,565 200,646 201,421 201,303 198,483 -0.60%
PBT 18,160 18,150 17,937 17,499 18,251 18,786 16,102 8.34%
Tax -2,443 -4,760 -4,728 -4,667 -5,100 -5,175 -4,511 -33.53%
NP 15,717 13,390 13,209 12,832 13,151 13,611 11,591 22.48%
-
NP to SH 14,777 12,602 12,449 12,231 12,766 13,502 11,591 17.55%
-
Tax Rate 13.45% 26.23% 26.36% 26.67% 27.94% 27.55% 28.02% -
Total Cost 180,972 181,868 186,356 187,814 188,270 187,692 186,892 -2.12%
-
Net Worth 148,745 142,470 142,856 119,973 134,196 131,838 131,943 8.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,193 7,193 7,197 3,595 5,992 5,992 2,397 107.90%
Div Payout % 48.68% 57.08% 57.81% 29.40% 46.94% 44.39% 20.68% -
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 148,745 142,470 142,856 119,973 134,196 131,838 131,943 8.31%
NOSH 119,956 119,723 120,047 119,973 119,818 119,852 119,948 0.00%
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 7.99% 6.86% 6.62% 6.40% 6.53% 6.76% 5.84% -
ROE 9.93% 8.85% 8.71% 10.19% 9.51% 10.24% 8.78% -
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 163.97 163.09 166.24 167.24 168.11 167.96 165.47 -0.60%
EPS 12.32 10.53 10.37 10.19 10.65 11.27 9.66 17.58%
DPS 6.00 6.00 6.00 3.00 5.00 5.00 2.00 107.86%
NAPS 1.24 1.19 1.19 1.00 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 163.91 162.72 166.30 167.21 167.85 167.75 165.40 -0.60%
EPS 12.31 10.50 10.37 10.19 10.64 11.25 9.66 17.52%
DPS 5.99 5.99 6.00 3.00 4.99 4.99 2.00 107.63%
NAPS 1.2395 1.1873 1.1905 0.9998 1.1183 1.0987 1.0995 8.31%
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 0.91 0.86 0.76 0.83 0.92 0.65 0.62 29.12%
P/EPS 12.18 13.30 12.25 13.63 14.45 9.76 10.56 9.97%
EY 8.21 7.52 8.17 7.33 6.92 10.24 9.47 -9.07%
DY 4.00 4.29 4.72 2.16 3.25 4.55 1.96 60.82%
P/NAPS 1.21 1.18 1.07 1.39 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 0.91 0.91 0.81 0.79 0.83 1.18 0.65 25.12%
P/EPS 12.18 14.16 12.92 12.95 13.14 17.58 11.18 5.87%
EY 8.21 7.06 7.74 7.72 7.61 5.69 8.95 -5.58%
DY 4.00 4.03 4.48 2.27 3.57 2.53 1.85 67.13%
P/NAPS 1.21 1.25 1.13 1.32 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