[NPC] YoY Cumulative 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- 105.62%
YoY- 507.14%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 220,616 123,221 88,349 93,737 87,528 76,265 52,501 27.00%
PBT 30,460 16,374 7,257 6,606 1,204 5,072 5,368 33.51%
Tax -7,872 -4,293 -1,830 -1,428 -420 -1,629 -1,063 39.57%
NP 22,588 12,081 5,427 5,178 784 3,443 4,305 31.78%
-
NP to SH 20,699 11,305 5,131 4,760 784 3,443 4,305 29.88%
-
Tax Rate 25.84% 26.22% 25.22% 21.62% 34.88% 32.12% 19.80% -
Total Cost 198,028 111,140 82,922 88,559 86,744 72,822 48,196 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 3,599 6,000 7,192 3,596 - - - -
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 10.39% 6.83% 3.60% 3.61% 0.64% 4.31% 4.28% -
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 183.86 102.68 73.70 78.18 109.41 95.44 82.56 14.26%
EPS 17.25 9.42 4.28 3.97 0.98 4.30 6.77 16.85%
DPS 3.00 5.00 6.00 3.00 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 183.85 102.68 73.62 78.11 72.94 63.55 43.75 27.00%
EPS 17.25 9.42 4.28 3.97 0.65 2.87 3.59 29.87%
DPS 3.00 5.00 5.99 3.00 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 1.39 2.05 1.90 1.41 2.09 1.19 1.74 -3.67%
P/EPS 14.78 22.29 32.71 27.71 233.67 26.46 21.27 -5.88%
EY 6.76 4.49 3.06 3.61 0.43 3.78 4.70 6.23%
DY 1.18 2.38 4.29 2.73 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 1.41 1.83 2.02 2.53 2.06 1.22 1.68 -2.87%
P/EPS 15.07 19.96 34.81 49.87 229.59 26.92 20.53 -5.01%
EY 6.63 5.01 2.87 2.01 0.44 3.71 4.87 5.27%
DY 1.15 2.66 4.03 1.52 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