[NPC] YoY Annualized Quarter 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- 13.88%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 401,755 313,750 205,468 200,646 195,094 175,090 129,559 20.73%
PBT 58,771 47,324 26,026 17,499 13,384 12,324 13,179 28.26%
Tax -15,725 -11,413 -4,733 -4,358 -3,858 -3,315 -2,425 36.51%
NP 43,046 35,911 21,293 13,141 9,526 9,009 10,754 25.98%
-
NP to SH 39,571 33,191 20,132 12,231 9,526 9,009 10,980 23.79%
-
Tax Rate 26.76% 24.12% 18.19% 24.90% 28.83% 26.90% 18.40% -
Total Cost 358,709 277,839 184,175 187,505 185,568 166,081 118,805 20.20%
-
Net Worth 212,378 183,594 158,391 142,822 145,157 81,618 120,368 9.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 10,798 9,599 7,199 3,600 2,399 4,000 - -
Div Payout % 27.29% 28.92% 35.76% 29.44% 25.19% 44.41% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 212,378 183,594 158,391 142,822 145,157 81,618 120,368 9.91%
NOSH 119,987 119,996 119,993 120,019 119,964 80,017 73,395 8.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.71% 11.45% 10.36% 6.55% 4.88% 5.15% 8.30% -
ROE 18.63% 18.08% 12.71% 8.56% 6.56% 11.04% 9.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 334.83 261.47 171.23 167.18 162.63 218.81 176.52 11.24%
EPS 32.98 27.66 16.78 10.19 7.94 7.51 14.96 14.06%
DPS 9.00 8.00 6.00 3.00 2.00 5.00 0.00 -
NAPS 1.77 1.53 1.32 1.19 1.21 1.02 1.64 1.27%
Adjusted Per Share Value based on latest NOSH - 119,973
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 334.80 261.46 171.22 167.21 162.58 145.91 107.97 20.73%
EPS 32.98 27.66 16.78 10.19 7.94 7.51 9.15 23.79%
DPS 9.00 8.00 6.00 3.00 2.00 3.33 0.00 -
NAPS 1.7698 1.53 1.3199 1.1902 1.2096 0.6802 1.0031 9.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.10 2.47 1.55 1.39 1.21 1.30 1.22 -
P/RPS 0.63 0.94 0.91 0.83 0.74 0.59 0.69 -1.50%
P/EPS 6.37 8.93 9.24 13.64 15.24 11.55 8.16 -4.03%
EY 15.70 11.20 10.82 7.33 6.56 8.66 12.26 4.20%
DY 4.29 3.24 3.87 2.16 1.65 3.85 0.00 -
P/NAPS 1.19 1.61 1.17 1.17 1.00 1.27 0.74 8.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 04/03/08 23/02/07 27/02/06 25/02/05 27/02/04 24/02/03 -
Price 2.00 2.46 1.59 1.32 1.16 1.57 1.15 -
P/RPS 0.60 0.94 0.93 0.79 0.71 0.72 0.65 -1.32%
P/EPS 6.06 8.89 9.48 12.95 14.61 13.94 7.69 -3.88%
EY 16.49 11.24 10.55 7.72 6.85 7.17 13.01 4.02%
DY 4.50 3.25 3.77 2.27 1.72 3.18 0.00 -
P/NAPS 1.13 1.61 1.20 1.11 0.96 1.54 0.70 8.30%

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