[NPC] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 205,468 200,646 195,094 175,090 129,559 85,270 0 -
PBT 26,026 17,499 13,384 12,324 13,179 10,013 0 -
Tax -4,733 -4,358 -3,858 -3,315 -2,425 -10,013 0 -
NP 21,293 13,141 9,526 9,009 10,754 0 0 -
-
NP to SH 20,132 12,231 9,526 9,009 10,980 -3 0 -
-
Tax Rate 18.19% 24.90% 28.83% 26.90% 18.40% 100.00% - -
Total Cost 184,175 187,505 185,568 166,081 118,805 85,270 0 -
-
Net Worth 158,391 142,822 145,157 81,618 120,368 44 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,199 3,600 2,399 4,000 - - - -
Div Payout % 35.76% 29.44% 25.19% 44.41% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 158,391 142,822 145,157 81,618 120,368 44 0 -
NOSH 119,993 120,019 119,964 80,017 73,395 27 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.36% 6.55% 4.88% 5.15% 8.30% 0.00% 0.00% -
ROE 12.71% 8.56% 6.56% 11.04% 9.12% -6.78% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 171.23 167.18 162.63 218.81 176.52 310,106.56 0.00 -
EPS 16.78 10.19 7.94 7.51 14.96 10.91 0.00 -
DPS 6.00 3.00 2.00 5.00 0.00 0.00 0.00 -
NAPS 1.32 1.19 1.21 1.02 1.64 1.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,976
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 176.13 172.00 167.24 150.09 111.06 73.10 0.00 -
EPS 17.26 10.48 8.17 7.72 9.41 0.00 0.00 -
DPS 6.17 3.09 2.06 3.43 0.00 0.00 0.00 -
NAPS 1.3578 1.2243 1.2443 0.6997 1.0318 0.0004 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.55 1.39 1.21 1.30 1.22 0.00 0.00 -
P/RPS 0.91 0.83 0.74 0.59 0.69 0.00 0.00 -
P/EPS 9.24 13.64 15.24 11.55 8.16 0.00 0.00 -
EY 10.82 7.33 6.56 8.66 12.26 0.00 0.00 -
DY 3.87 2.16 1.65 3.85 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.00 1.27 0.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 27/02/06 25/02/05 27/02/04 24/02/03 02/05/02 - -
Price 1.59 1.32 1.16 1.57 1.15 0.00 0.00 -
P/RPS 0.93 0.79 0.71 0.72 0.65 0.00 0.00 -
P/EPS 9.48 12.95 14.61 13.94 7.69 0.00 0.00 -
EY 10.55 7.72 6.85 7.17 13.01 0.00 0.00 -
DY 3.77 2.27 1.72 3.18 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 0.96 1.54 0.70 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