[NPC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 39.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 153,060 137,072 129,296 84,978 52,501 25,130 0 -
PBT 12,649 12,801 12,945 7,881 5,368 2,472 0 -
Tax -4,365 -4,407 -4,458 -2,701 -1,722 -914 0 -
NP 8,284 8,394 8,487 5,180 3,646 1,558 0 -
-
NP to SH 8,284 8,394 8,713 5,406 3,872 1,784 0 -
-
Tax Rate 34.51% 34.43% 34.44% 34.27% 32.08% 36.97% - -
Total Cost 144,776 128,678 120,809 79,798 48,855 23,572 0 -
-
Net Worth 80,000 79,772 80,060 79,935 78,411 72,096 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 80,000 79,772 80,060 79,935 78,411 72,096 0 -
NOSH 80,000 79,772 80,060 79,935 78,411 72,096 20 25484.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.41% 6.12% 6.56% 6.10% 6.94% 6.20% 0.00% -
ROE 10.36% 10.52% 10.88% 6.76% 4.94% 2.47% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 191.33 171.83 161.50 106.31 66.96 34.86 0.00 -
EPS 10.36 10.52 10.88 6.76 4.94 2.47 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,935
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 131.21 117.50 110.84 72.85 45.01 21.54 0.00 -
EPS 7.10 7.20 7.47 4.63 3.32 1.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6858 0.6838 0.6863 0.6852 0.6722 0.618 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.14 1.00 1.22 1.21 1.44 0.00 0.00 -
P/RPS 0.60 0.58 0.76 1.14 2.15 0.00 0.00 -
P/EPS 11.01 9.50 11.21 17.89 29.16 0.00 0.00 -
EY 9.08 10.52 8.92 5.59 3.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 1.22 1.21 1.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 24/02/03 27/11/02 - - - -
Price 1.16 1.05 1.15 1.19 0.00 0.00 0.00 -
P/RPS 0.61 0.61 0.71 1.12 0.00 0.00 0.00 -
P/EPS 11.20 9.98 10.57 17.60 0.00 0.00 0.00 -
EY 8.93 10.02 9.46 5.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.05 1.15 1.19 0.00 0.00 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