[NPC] YoY 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 201,421 190,651 166,932 84,978 0 -
PBT 18,251 11,079 13,098 7,881 0 -
Tax -5,100 -2,786 -4,260 -2,701 0 -
NP 13,151 8,293 8,838 5,180 0 -
-
NP to SH 12,766 8,293 8,838 5,406 0 -
-
Tax Rate 27.94% 25.15% 32.52% 34.27% - -
Total Cost 188,270 182,358 158,094 79,798 0 -
-
Net Worth 134,196 127,168 79,901 79,935 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,992 - - - - -
Div Payout % 46.94% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 134,196 127,168 79,901 79,935 0 -
NOSH 119,818 119,970 79,901 79,935 0 -
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.53% 4.35% 5.29% 6.10% 0.00% -
ROE 9.51% 6.52% 11.06% 6.76% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 168.11 158.92 208.92 106.31 0.00 -
EPS 10.65 6.91 11.06 6.76 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,935
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 167.85 158.88 139.11 70.82 0.00 -
EPS 10.64 6.91 7.37 4.51 0.00 -
DPS 4.99 0.00 0.00 0.00 0.00 -
NAPS 1.1183 1.0597 0.6658 0.6661 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.54 1.28 1.06 1.21 0.00 -
P/RPS 0.92 0.81 0.51 1.14 0.00 -
P/EPS 14.45 18.52 9.58 17.89 0.00 -
EY 6.92 5.40 10.44 5.59 0.00 -
DY 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.21 1.06 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/05 26/11/04 28/11/03 27/11/02 - -
Price 1.40 1.22 1.35 1.19 0.00 -
P/RPS 0.83 0.77 0.65 1.12 0.00 -
P/EPS 13.14 17.65 12.20 17.60 0.00 -
EY 7.61 5.67 8.19 5.68 0.00 -
DY 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.15 1.35 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