[NPC] YoY 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- 26.74%
YoY- -11.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
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 67,294 103,765 64,923 56,144 56,919 52,476 44,581 7.09%
PBT 14,505 18,117 13,709 5,843 6,595 4,290 4,808 20.18%
Tax -4,034 -4,821 -3,741 -1,451 -1,884 -812 -845 29.73%
NP 10,471 13,296 9,968 4,392 4,711 3,478 3,963 17.56%
-
NP to SH 9,749 12,349 9,530 4,176 4,711 3,478 3,963 16.17%
-
Tax Rate 27.81% 26.61% 27.29% 24.83% 28.57% 18.93% 17.57% -
Total Cost 56,823 90,469 54,955 51,752 52,208 48,998 40,618 5.74%
-
Net Worth 119,923 183,630 119,916 119,973 119,866 79,976 131,299 -1.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 2,397 - - -
Div Payout % - - - - 50.89% - - -
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 119,923 183,630 119,916 119,973 119,866 79,976 131,299 -1.49%
NOSH 119,923 120,019 119,916 119,973 119,866 79,976 80,060 6.95%
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 15.56% 12.81% 15.35% 7.82% 8.28% 6.63% 8.89% -
ROE 8.13% 6.72% 7.95% 3.48% 3.93% 4.35% 3.02% -
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 56.11 86.46 54.14 46.80 47.49 65.61 55.68 0.12%
EPS 8.12 10.29 7.94 3.48 3.93 2.90 4.95 8.59%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.53 1.00 1.00 1.00 1.00 1.64 -7.90%
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 56.08 86.47 54.10 46.79 47.43 43.73 37.15 7.09%
EPS 8.12 10.29 7.94 3.48 3.93 2.90 3.30 16.17%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9994 1.5303 0.9993 0.9998 0.9989 0.6665 1.0942 -1.49%
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 3.74 2.86 2.86 2.97 2.55 1.98 2.19 9.32%
P/EPS 25.83 24.01 19.50 39.93 30.79 29.89 24.65 0.78%
EY 3.87 4.17 5.13 2.50 3.25 3.35 4.06 -0.79%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 2.10 1.61 1.55 1.39 1.21 1.30 0.74 18.96%
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 3.56 2.85 2.94 2.82 2.44 2.39 2.07 9.44%
P/EPS 24.60 23.91 20.01 37.92 29.52 36.10 23.23 0.95%
EY 4.06 4.18 5.00 2.64 3.39 2.77 4.30 -0.95%
DY 0.00 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 2.00 1.61 1.59 1.32 1.16 1.57 0.70 19.10%

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