[NPC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.79%
YoY- 826.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 414,476 202,164 176,784 181,108 167,552 131,624 100,520 26.60%
PBT 59,476 29,144 14,092 12,340 1,468 9,312 9,888 34.81%
Tax -15,072 -7,200 -3,324 -3,080 -468 -3,452 -2,736 32.86%
NP 44,404 21,944 10,768 9,260 1,000 5,860 7,152 35.53%
-
NP to SH 39,832 20,456 10,132 9,260 1,000 5,860 7,152 33.10%
-
Tax Rate 25.34% 24.70% 23.59% 24.96% 31.88% 37.07% 27.67% -
Total Cost 370,072 180,220 166,016 171,848 166,552 125,764 93,368 25.77%
-
Net Worth 193,161 162,063 142,856 131,943 123,387 79,772 116,075 8.85%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 9,603 14,405 9,595 - - - -
Div Payout % - 46.95% 142.18% 103.63% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 193,161 162,063 142,856 131,943 123,387 79,772 116,075 8.85%
NOSH 119,975 120,046 120,047 119,948 80,645 79,772 72,096 8.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.71% 10.85% 6.09% 5.11% 0.60% 4.45% 7.12% -
ROE 20.62% 12.62% 7.09% 7.02% 0.81% 7.35% 6.16% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 345.47 168.40 147.26 150.99 207.76 165.00 139.42 16.31%
EPS 33.20 17.04 8.44 7.72 1.24 7.32 9.92 22.28%
DPS 0.00 8.00 12.00 8.00 0.00 0.00 0.00 -
NAPS 1.61 1.35 1.19 1.10 1.53 1.00 1.61 0.00%
Adjusted Per Share Value based on latest NOSH - 119,948
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 355.30 173.30 151.54 155.25 143.63 112.83 86.17 26.60%
EPS 34.14 17.54 8.69 7.94 0.86 5.02 6.13 33.10%
DPS 0.00 8.23 12.35 8.23 0.00 0.00 0.00 -
NAPS 1.6558 1.3892 1.2246 1.131 1.0577 0.6838 0.995 8.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.40 1.69 1.27 1.02 2.21 1.00 0.00 -
P/RPS 0.69 1.00 0.86 0.68 1.06 0.61 0.00 -
P/EPS 7.23 9.92 15.05 13.21 178.23 13.61 0.00 -
EY 13.83 10.08 6.65 7.57 0.56 7.35 0.00 -
DY 0.00 4.73 9.45 7.84 0.00 0.00 0.00 -
P/NAPS 1.49 1.25 1.07 0.93 1.44 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 29/05/06 20/05/05 25/05/04 29/05/03 10/05/02 -
Price 2.60 1.90 1.34 1.08 2.51 1.05 1.54 -
P/RPS 0.75 1.13 0.91 0.72 1.21 0.64 1.10 -6.17%
P/EPS 7.83 11.15 15.88 13.99 202.42 14.29 15.52 -10.76%
EY 12.77 8.97 6.30 7.15 0.49 7.00 6.44 12.07%
DY 0.00 4.21 8.96 7.41 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 1.13 0.98 1.64 1.05 0.96 8.99%

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