[NPC] YoY Cumulative 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- -75.7%
YoY- 826.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 103,619 50,541 44,196 45,277 41,888 32,906 25,130 26.60%
PBT 14,869 7,286 3,523 3,085 367 2,328 2,472 34.81%
Tax -3,768 -1,800 -831 -770 -117 -863 -684 32.86%
NP 11,101 5,486 2,692 2,315 250 1,465 1,788 35.53%
-
NP to SH 9,958 5,114 2,533 2,315 250 1,465 1,788 33.10%
-
Tax Rate 25.34% 24.70% 23.59% 24.96% 31.88% 37.07% 27.67% -
Total Cost 92,518 45,055 41,504 42,962 41,638 31,441 23,342 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 - 2,400 3,601 2,398 - - - -
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 5.16% 3.16% 1.77% 1.75% 0.20% 1.84% 1.54% -
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 86.37 42.10 36.82 37.75 51.94 41.25 34.86 16.30%
EPS 8.30 4.26 2.11 1.93 0.31 1.83 2.48 22.28%
DPS 0.00 2.00 3.00 2.00 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 88.82 43.32 37.89 38.81 35.91 28.21 21.54 26.60%
EPS 8.54 4.38 2.17 1.98 0.21 1.26 1.53 33.15%
DPS 0.00 2.06 3.09 2.06 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 2.78 4.01 3.45 2.70 4.25 2.42 0.00 -
P/EPS 28.92 39.67 60.19 52.85 712.90 54.45 0.00 -
EY 3.46 2.52 1.66 1.89 0.14 1.84 0.00 -
DY 0.00 1.18 2.36 1.96 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 3.01 4.51 3.64 2.86 4.83 2.55 4.42 -6.19%
P/EPS 31.33 44.60 63.51 55.96 809.68 57.17 62.10 -10.76%
EY 3.19 2.24 1.57 1.79 0.12 1.75 1.61 12.05%
DY 0.00 1.05 2.24 1.85 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