[NPC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.66%
YoY- 370.52%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,090 166,932 153,060 137,072 129,296 84,978 52,501 122.72%
PBT 12,324 13,098 12,649 12,801 12,945 7,881 5,368 73.76%
Tax -3,315 -4,260 -4,365 -4,407 -4,458 -2,701 -1,722 54.56%
NP 9,009 8,838 8,284 8,394 8,487 5,180 3,646 82.46%
-
NP to SH 9,009 8,838 8,284 8,394 8,713 5,406 3,872 75.31%
-
Tax Rate 26.90% 32.52% 34.51% 34.43% 34.44% 34.27% 32.08% -
Total Cost 166,081 158,094 144,776 128,678 120,809 79,798 48,855 125.58%
-
Net Worth 79,976 79,901 80,000 79,772 80,060 79,935 78,411 1.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 79,976 79,901 80,000 79,772 80,060 79,935 78,411 1.32%
NOSH 79,976 79,901 80,000 79,772 80,060 79,935 78,411 1.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.15% 5.29% 5.41% 6.12% 6.56% 6.10% 6.94% -
ROE 11.26% 11.06% 10.36% 10.52% 10.88% 6.76% 4.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 218.93 208.92 191.33 171.83 161.50 106.31 66.96 119.81%
EPS 11.26 11.06 10.36 10.52 10.88 6.76 4.94 72.93%
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 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 79,772
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 145.91 139.11 127.55 114.23 107.75 70.82 43.75 122.73%
EPS 7.51 7.37 6.90 7.00 7.26 4.51 3.23 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6665 0.6658 0.6667 0.6648 0.6672 0.6661 0.6534 1.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.30 1.06 1.14 1.00 1.22 1.21 1.44 -
P/RPS 0.59 0.51 0.60 0.58 0.76 1.14 2.15 -57.67%
P/EPS 11.54 9.58 11.01 9.50 11.21 17.89 29.16 -46.00%
EY 8.67 10.44 9.08 10.52 8.92 5.59 3.43 85.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.14 1.00 1.22 1.21 1.44 -6.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 - -
Price 1.57 1.35 1.16 1.05 1.15 1.19 0.00 -
P/RPS 0.72 0.65 0.61 0.61 0.71 1.12 0.00 -
P/EPS 13.94 12.20 11.20 9.98 10.57 17.60 0.00 -
EY 7.17 8.19 8.93 10.02 9.46 5.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.35 1.16 1.05 1.15 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