[NPC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.1%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 175,056 167,552 175,090 163,485 152,530 131,624 129,559 22.24%
PBT 2,408 1,468 12,324 10,712 10,144 9,312 13,179 -67.83%
Tax -840 -468 -3,315 -3,337 -3,258 -3,452 -2,425 -50.70%
NP 1,568 1,000 9,009 7,374 6,886 5,860 10,754 -72.33%
-
NP to SH 1,568 1,000 9,009 7,374 6,886 5,860 10,980 -72.71%
-
Tax Rate 34.88% 31.88% 26.90% 31.15% 32.12% 37.07% 18.40% -
Total Cost 173,488 166,552 166,081 156,110 145,644 125,764 118,805 28.74%
-
Net Worth 123,199 123,387 81,618 80,057 79,906 79,772 120,368 1.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,000 - - - - -
Div Payout % - - 44.41% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 123,199 123,387 81,618 80,057 79,906 79,772 120,368 1.56%
NOSH 79,999 80,645 80,017 80,057 79,906 79,772 73,395 5.91%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.90% 0.60% 5.15% 4.51% 4.51% 4.45% 8.30% -
ROE 1.27% 0.81% 11.04% 9.21% 8.62% 7.35% 9.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 218.82 207.76 218.81 204.21 190.89 165.00 176.52 15.41%
EPS 1.96 1.24 7.51 6.15 8.60 7.32 14.96 -74.23%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.02 1.00 1.00 1.00 1.64 -4.11%
Adjusted Per Share Value based on latest NOSH - 79,901
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 145.88 139.63 145.91 136.24 127.11 109.69 107.97 22.23%
EPS 1.31 0.83 7.51 6.15 5.74 4.88 9.15 -72.66%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.0267 1.0282 0.6802 0.6671 0.6659 0.6648 1.0031 1.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.21 1.30 1.06 1.14 1.00 1.22 -
P/RPS 1.05 1.06 0.59 0.52 0.60 0.61 0.69 32.33%
P/EPS 116.84 178.23 11.55 11.51 13.23 13.61 8.16 490.61%
EY 0.86 0.56 8.66 8.69 7.56 7.35 12.26 -83.01%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.44 1.27 1.06 1.14 1.00 0.74 59.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 -
Price 2.25 2.51 1.57 1.35 1.16 1.05 1.15 -
P/RPS 1.03 1.21 0.72 0.66 0.61 0.64 0.65 35.95%
P/EPS 114.80 202.42 13.94 14.66 13.46 14.29 7.69 507.28%
EY 0.87 0.49 7.17 6.82 7.43 7.00 13.01 -83.55%
DY 0.00 0.00 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.64 1.54 1.35 1.16 1.05 0.70 63.31%

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