[NPC] YoY TTM 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- 16.49%
YoY- 112.63%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 411,145 240,340 195,258 201,303 186,353 153,060 52,501 40.87%
PBT 61,410 35,143 18,150 18,786 8,456 12,649 5,368 50.05%
Tax -14,992 -7,196 -4,760 -5,175 -2,106 -4,365 -1,722 43.38%
NP 46,418 27,947 13,390 13,611 6,350 8,284 3,646 52.74%
-
NP to SH 42,585 26,305 12,602 13,502 6,350 8,284 3,872 49.07%
-
Tax Rate 24.41% 20.48% 26.23% 27.55% 24.91% 34.51% 32.08% -
Total Cost 364,727 212,393 181,868 187,692 180,003 144,776 48,855 39.75%
-
Net Worth 199,218 165,573 142,470 131,838 79,701 80,000 78,411 16.79%
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 6,000 7,193 5,992 - - - -
Div Payout % 8.45% 22.81% 57.08% 44.39% - - - -
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 79,701 80,000 78,411 16.79%
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 11.29% 11.63% 6.86% 6.76% 3.41% 5.41% 6.94% -
ROE 21.38% 15.89% 8.85% 10.24% 7.97% 10.36% 4.94% -
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 342.59 200.32 163.09 167.96 233.81 191.33 66.96 31.23%
EPS 35.48 21.92 10.53 11.27 7.97 10.36 4.94 38.86%
DPS 3.00 5.00 6.00 5.00 0.00 0.00 0.00 -
NAPS 1.66 1.38 1.19 1.10 1.00 1.00 1.00 8.80%
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 352.44 206.02 167.38 172.56 159.75 131.21 45.01 40.87%
EPS 36.50 22.55 10.80 11.57 5.44 7.10 3.32 49.06%
DPS 3.09 5.14 6.17 5.14 0.00 0.00 0.00 -
NAPS 1.7077 1.4193 1.2213 1.1301 0.6832 0.6858 0.6722 16.79%
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 0.74 1.05 0.86 0.65 0.98 0.60 2.15 -16.27%
P/EPS 7.19 9.58 13.30 9.76 28.74 11.01 29.16 -20.79%
EY 13.92 10.44 7.52 10.24 3.48 9.08 3.43 26.26%
DY 1.18 2.38 4.29 4.55 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 1.18 1.00 2.29 1.14 1.44 1.12%
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 - -
Price 2.60 1.88 1.49 1.98 2.25 1.16 0.00 -
P/RPS 0.76 0.94 0.91 1.18 0.96 0.61 0.00 -
P/EPS 7.33 8.57 14.16 17.58 28.24 11.20 0.00 -
EY 13.65 11.66 7.06 5.69 3.54 8.93 0.00 -
DY 1.15 2.66 4.03 2.53 0.00 0.00 0.00 -
P/NAPS 1.57 1.36 1.25 1.80 2.25 1.16 0.00 -

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