[NPC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 30.6%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 274,908 196,689 201,421 190,651 166,932 84,978 0 -
PBT 42,916 18,160 18,251 11,079 13,098 7,881 0 -
Tax -10,333 -2,443 -5,100 -2,786 -4,260 -2,701 0 -
NP 32,583 15,717 13,151 8,293 8,838 5,180 0 -
-
NP to SH 30,372 14,777 12,766 8,293 8,838 5,406 0 -
-
Tax Rate 24.08% 13.45% 27.94% 25.15% 32.52% 34.27% - -
Total Cost 242,325 180,972 188,270 182,358 158,094 79,798 0 -
-
Net Worth 173,945 148,745 134,196 127,168 79,901 79,935 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,000 7,193 5,992 - - - - -
Div Payout % 19.76% 48.68% 46.94% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 173,945 148,745 134,196 127,168 79,901 79,935 0 -
NOSH 119,962 119,956 119,818 119,970 79,901 79,935 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.85% 7.99% 6.53% 4.35% 5.29% 6.10% 0.00% -
ROE 17.46% 9.93% 9.51% 6.52% 11.06% 6.76% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 229.16 163.97 168.11 158.92 208.92 106.31 0.00 -
EPS 25.32 12.32 10.65 6.91 11.06 6.76 0.00 -
DPS 5.00 6.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.24 1.12 1.06 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,970
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 229.09 163.91 167.85 158.88 139.11 70.82 0.00 -
EPS 25.31 12.31 10.64 6.91 7.37 4.51 0.00 -
DPS 5.00 5.99 4.99 0.00 0.00 0.00 0.00 -
NAPS 1.4495 1.2395 1.1183 1.0597 0.6658 0.6661 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.97 1.50 1.54 1.28 1.06 1.21 0.00 -
P/RPS 0.86 0.91 0.92 0.81 0.51 1.14 0.00 -
P/EPS 7.78 12.18 14.45 18.52 9.58 17.89 0.00 -
EY 12.85 8.21 6.92 5.40 10.44 5.59 0.00 -
DY 2.54 4.00 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.21 1.38 1.21 1.06 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 21/11/05 26/11/04 28/11/03 27/11/02 - -
Price 2.62 1.50 1.40 1.22 1.35 1.19 0.00 -
P/RPS 1.14 0.91 0.83 0.77 0.65 1.12 0.00 -
P/EPS 10.35 12.18 13.14 17.65 12.20 17.60 0.00 -
EY 9.66 8.21 7.61 5.67 8.19 5.68 0.00 -
DY 1.91 4.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.21 1.25 1.15 1.35 1.19 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