[NPC] YoY 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- 5.62%
YoY- 357.87%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 116,997 72,680 44,153 48,460 45,640 43,359 27,371 27.36%
PBT 15,591 9,088 3,734 3,521 837 2,744 2,896 32.35%
Tax -4,104 -2,493 -999 -967 -303 -766 -379 48.68%
NP 11,487 6,595 2,735 2,554 534 1,978 2,517 28.76%
-
NP to SH 10,741 6,191 2,598 2,445 534 1,978 2,517 27.33%
-
Tax Rate 26.32% 27.43% 26.75% 27.46% 36.20% 27.92% 13.09% -
Total Cost 105,510 66,085 41,418 45,906 45,106 41,381 24,854 27.21%
-
Net Worth 199,218 165,573 142,470 131,838 122,740 80,000 123,889 8.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,600 3,599 3,591 3,595 - - - -
Div Payout % 33.52% 58.14% 138.25% 147.06% - - - -
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 199,218 165,573 142,470 131,838 122,740 80,000 123,889 8.23%
NOSH 120,011 119,980 119,723 119,852 79,701 80,000 78,411 7.34%
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 9.82% 9.07% 6.19% 5.27% 1.17% 4.56% 9.20% -
ROE 5.39% 3.74% 1.82% 1.85% 0.44% 2.47% 2.03% -
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 97.49 60.58 36.88 40.43 57.26 54.20 34.91 18.64%
EPS 8.95 5.16 2.17 2.04 0.67 2.47 3.21 18.61%
DPS 3.00 3.00 3.00 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 97.50 60.57 36.79 40.38 38.03 36.13 22.81 27.36%
EPS 8.95 5.16 2.17 2.04 0.45 1.65 2.10 27.30%
DPS 3.00 3.00 2.99 3.00 0.00 0.00 0.00 -
NAPS 1.6602 1.3798 1.1873 1.0987 1.0228 0.6667 1.0324 8.23%
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 2.62 3.47 3.80 2.72 4.00 2.10 4.13 -7.29%
P/EPS 28.49 40.70 64.52 53.92 341.79 46.11 44.86 -7.28%
EY 3.51 2.46 1.55 1.85 0.29 2.17 2.23 7.84%
DY 1.18 1.43 2.14 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 2.67 3.10 4.04 4.90 3.93 2.14 3.98 -6.43%
P/EPS 29.05 36.43 68.66 97.06 335.82 46.92 43.30 -6.43%
EY 3.44 2.74 1.46 1.03 0.30 2.13 2.31 6.85%
DY 1.15 1.60 2.01 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