[NPC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.45%
YoY- 53.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 438,226 274,908 196,689 201,421 190,651 166,932 84,978 31.40%
PBT 62,383 42,916 18,160 18,251 11,079 13,098 7,881 41.12%
Tax -16,512 -10,333 -2,443 -5,100 -2,786 -4,260 -2,701 35.18%
NP 45,871 32,583 15,717 13,151 8,293 8,838 5,180 43.78%
-
NP to SH 42,171 30,372 14,777 12,766 8,293 8,838 5,406 40.78%
-
Tax Rate 26.47% 24.08% 13.45% 27.94% 25.15% 32.52% 34.27% -
Total Cost 392,355 242,325 180,972 188,270 182,358 158,094 79,798 30.36%
-
Net Worth 202,866 173,945 148,745 134,196 127,168 79,901 79,935 16.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,802 6,000 7,193 5,992 - - - -
Div Payout % 25.62% 19.76% 48.68% 46.94% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 202,866 173,945 148,745 134,196 127,168 79,901 79,935 16.77%
NOSH 120,039 119,962 119,956 119,818 119,970 79,901 79,935 7.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.47% 11.85% 7.99% 6.53% 4.35% 5.29% 6.10% -
ROE 20.79% 17.46% 9.93% 9.51% 6.52% 11.06% 6.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 365.07 229.16 163.97 168.11 158.92 208.92 106.31 22.80%
EPS 35.13 25.32 12.32 10.65 6.91 11.06 6.76 31.57%
DPS 9.00 5.00 6.00 5.00 0.00 0.00 0.00 -
NAPS 1.69 1.45 1.24 1.12 1.06 1.00 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 119,818
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 365.19 229.09 163.91 167.85 158.88 139.11 70.82 31.40%
EPS 35.14 25.31 12.31 10.64 6.91 7.37 4.51 40.75%
DPS 9.00 5.00 5.99 4.99 0.00 0.00 0.00 -
NAPS 1.6906 1.4495 1.2395 1.1183 1.0597 0.6658 0.6661 16.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.28 1.97 1.50 1.54 1.28 1.06 1.21 -
P/RPS 0.62 0.86 0.91 0.92 0.81 0.51 1.14 -9.64%
P/EPS 6.49 7.78 12.18 14.45 18.52 9.58 17.89 -15.53%
EY 15.41 12.85 8.21 6.92 5.40 10.44 5.59 18.39%
DY 3.95 2.54 4.00 3.25 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.21 1.38 1.21 1.06 1.21 1.83%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 27/11/06 21/11/05 26/11/04 28/11/03 27/11/02 -
Price 2.00 2.62 1.50 1.40 1.22 1.35 1.19 -
P/RPS 0.55 1.14 0.91 0.83 0.77 0.65 1.12 -11.16%
P/EPS 5.69 10.35 12.18 13.14 17.65 12.20 17.60 -17.14%
EY 17.57 9.66 8.21 7.61 5.67 8.19 5.68 20.68%
DY 4.50 1.91 4.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.18 1.81 1.21 1.25 1.15 1.35 1.19 -0.14%

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