[NPC] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 48.38%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 313,750 205,468 200,646 195,094 175,090 129,559 85,270 24.23%
PBT 47,324 26,026 17,499 13,384 12,324 13,179 10,013 29.52%
Tax -11,413 -4,733 -4,358 -3,858 -3,315 -2,425 -10,013 2.20%
NP 35,911 21,293 13,141 9,526 9,009 10,754 0 -
-
NP to SH 33,191 20,132 12,231 9,526 9,009 10,980 -3 -
-
Tax Rate 24.12% 18.19% 24.90% 28.83% 26.90% 18.40% 100.00% -
Total Cost 277,839 184,175 187,505 185,568 166,081 118,805 85,270 21.74%
-
Net Worth 183,594 158,391 142,822 145,157 81,618 120,368 44 300.98%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,599 7,199 3,600 2,399 4,000 - - -
Div Payout % 28.92% 35.76% 29.44% 25.19% 44.41% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 183,594 158,391 142,822 145,157 81,618 120,368 44 300.98%
NOSH 119,996 119,993 120,019 119,964 80,017 73,395 27 305.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.45% 10.36% 6.55% 4.88% 5.15% 8.30% 0.00% -
ROE 18.08% 12.71% 8.56% 6.56% 11.04% 9.12% -6.78% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 261.47 171.23 167.18 162.63 218.81 176.52 310,106.56 -69.24%
EPS 27.66 16.78 10.19 7.94 7.51 14.96 10.91 16.76%
DPS 8.00 6.00 3.00 2.00 5.00 0.00 0.00 -
NAPS 1.53 1.32 1.19 1.21 1.02 1.64 1.61 -0.84%
Adjusted Per Share Value based on latest NOSH - 119,866
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 261.46 171.22 167.21 162.58 145.91 107.97 71.06 24.23%
EPS 27.66 16.78 10.19 7.94 7.51 9.15 0.00 -
DPS 8.00 6.00 3.00 2.00 3.33 0.00 0.00 -
NAPS 1.53 1.3199 1.1902 1.2096 0.6802 1.0031 0.0004 295.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.47 1.55 1.39 1.21 1.30 1.22 0.00 -
P/RPS 0.94 0.91 0.83 0.74 0.59 0.69 0.00 -
P/EPS 8.93 9.24 13.64 15.24 11.55 8.16 0.00 -
EY 11.20 10.82 7.33 6.56 8.66 12.26 0.00 -
DY 3.24 3.87 2.16 1.65 3.85 0.00 0.00 -
P/NAPS 1.61 1.17 1.17 1.00 1.27 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 04/03/08 23/02/07 27/02/06 25/02/05 27/02/04 24/02/03 02/05/02 -
Price 2.46 1.59 1.32 1.16 1.57 1.15 0.00 -
P/RPS 0.94 0.93 0.79 0.71 0.72 0.65 0.00 -
P/EPS 8.89 9.48 12.95 14.61 13.94 7.69 0.00 -
EY 11.24 10.55 7.72 6.85 7.17 13.01 0.00 -
DY 3.25 3.77 2.27 1.72 3.18 0.00 0.00 -
P/NAPS 1.61 1.20 1.11 0.96 1.54 0.70 0.00 -

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