[NPC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.51%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 176,698 187,474 175,056 152,530 105,002 0 -
PBT 14,514 13,212 2,408 10,144 10,736 0 -
Tax -3,660 -2,856 -840 -3,258 -2,126 0 -
NP 10,854 10,356 1,568 6,886 8,610 0 -
-
NP to SH 10,262 9,520 1,568 6,886 8,610 0 -
-
Tax Rate 25.22% 21.62% 34.88% 32.12% 19.80% - -
Total Cost 165,844 177,118 173,488 145,644 96,392 0 -
-
Net Worth 142,660 131,889 123,199 79,906 100,471 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 14,385 7,193 - - - - -
Div Payout % 140.19% 75.57% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 142,660 131,889 123,199 79,906 100,471 0 -
NOSH 119,883 119,899 79,999 79,906 63,589 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.14% 5.52% 0.90% 4.51% 8.20% 0.00% -
ROE 7.19% 7.22% 1.27% 8.62% 8.57% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 147.39 156.36 218.82 190.89 165.13 0.00 -
EPS 8.56 7.94 1.96 8.60 13.54 0.00 -
DPS 12.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.10 1.54 1.00 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 151.47 160.71 150.06 130.75 90.01 0.00 -
EPS 8.80 8.16 1.34 5.90 7.38 0.00 -
DPS 12.33 6.17 0.00 0.00 0.00 0.00 -
NAPS 1.2229 1.1306 1.0561 0.685 0.8613 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.40 1.10 2.29 1.14 1.44 0.00 -
P/RPS 0.95 0.70 1.05 0.60 0.87 0.00 -
P/EPS 16.36 13.85 116.84 13.23 10.64 0.00 -
EY 6.11 7.22 0.86 7.56 9.40 0.00 -
DY 8.57 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.49 1.14 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/06 19/08/05 25/08/04 28/08/03 07/08/02 - -
Price 1.49 1.98 2.25 1.16 1.39 0.00 -
P/RPS 1.01 1.27 1.03 0.61 0.84 0.00 -
P/EPS 17.41 24.94 114.80 13.46 10.27 0.00 -
EY 5.74 4.01 0.87 7.43 9.74 0.00 -
DY 8.05 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.80 1.46 1.16 0.88 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