[NPC] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.81%
YoY- 507.14%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 441,232 246,442 176,698 187,474 175,056 152,530 105,002 27.00%
PBT 60,920 32,748 14,514 13,212 2,408 10,144 10,736 33.51%
Tax -15,744 -8,586 -3,660 -2,856 -840 -3,258 -2,126 39.57%
NP 45,176 24,162 10,854 10,356 1,568 6,886 8,610 31.78%
-
NP to SH 41,398 22,610 10,262 9,520 1,568 6,886 8,610 29.88%
-
Tax Rate 25.84% 26.22% 25.22% 21.62% 34.88% 32.12% 19.80% -
Total Cost 396,056 222,280 165,844 177,118 173,488 145,644 96,392 26.52%
-
Net Worth 199,190 165,614 142,660 131,889 123,199 79,906 100,471 12.07%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,199 12,001 14,385 7,193 - - - -
Div Payout % 17.39% 53.08% 140.19% 75.57% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 199,190 165,614 142,660 131,889 123,199 79,906 100,471 12.07%
NOSH 119,994 120,010 119,883 119,899 79,999 79,906 63,589 11.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.24% 9.80% 6.14% 5.52% 0.90% 4.51% 8.20% -
ROE 20.78% 13.65% 7.19% 7.22% 1.27% 8.62% 8.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 367.71 205.35 147.39 156.36 218.82 190.89 165.13 14.25%
EPS 34.50 18.84 8.56 7.94 1.96 8.60 13.54 16.85%
DPS 6.00 10.00 12.00 6.00 0.00 0.00 0.00 -
NAPS 1.66 1.38 1.19 1.10 1.54 1.00 1.58 0.82%
Adjusted Per Share Value based on latest NOSH - 119,852
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 367.69 205.37 147.25 156.23 145.88 127.11 87.50 27.00%
EPS 34.50 18.84 8.55 7.93 1.31 5.74 7.18 29.87%
DPS 6.00 10.00 11.99 5.99 0.00 0.00 0.00 -
NAPS 1.6599 1.3801 1.1888 1.0991 1.0267 0.6659 0.8373 12.06%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.55 2.10 1.40 1.10 2.29 1.14 1.44 -
P/RPS 0.69 1.02 0.95 0.70 1.05 0.60 0.87 -3.78%
P/EPS 7.39 11.15 16.36 13.85 116.84 13.23 10.64 -5.88%
EY 13.53 8.97 6.11 7.22 0.86 7.56 9.40 6.25%
DY 2.35 4.76 8.57 5.45 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 1.18 1.00 1.49 1.14 0.91 9.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 21/08/07 29/08/06 19/08/05 25/08/04 28/08/03 07/08/02 -
Price 2.60 1.88 1.49 1.98 2.25 1.16 1.39 -
P/RPS 0.71 0.92 1.01 1.27 1.03 0.61 0.84 -2.76%
P/EPS 7.54 9.98 17.41 24.94 114.80 13.46 10.27 -5.01%
EY 13.27 10.02 5.74 4.01 0.87 7.43 9.74 5.28%
DY 2.31 5.32 8.05 3.03 0.00 0.00 0.00 -
P/NAPS 1.57 1.36 1.25 1.80 1.46 1.16 0.88 10.11%

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