[NPC] YoY 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 199,565 198,483 184,072 137,072 25,130 67.81%
PBT 17,937 16,102 10,363 12,801 2,472 64.06%
Tax -4,728 -4,511 -2,569 -4,407 -914 50.76%
NP 13,209 11,591 7,794 8,394 1,558 70.57%
-
NP to SH 12,449 11,591 7,794 8,394 1,784 62.47%
-
Tax Rate 26.36% 28.02% 24.79% 34.43% 36.97% -
Total Cost 186,356 186,892 176,278 128,678 23,572 67.62%
-
Net Worth 142,856 131,943 80,645 79,772 72,096 18.63%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 7,197 2,397 - - - -
Div Payout % 57.81% 20.68% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 142,856 131,943 80,645 79,772 72,096 18.63%
NOSH 120,047 119,948 80,645 79,772 72,096 13.58%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.62% 5.84% 4.23% 6.12% 6.20% -
ROE 8.71% 8.78% 9.66% 10.52% 2.47% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 166.24 165.47 228.25 171.83 34.86 47.73%
EPS 10.37 9.66 9.66 10.52 2.47 43.10%
DPS 6.00 2.00 0.00 0.00 0.00 -
NAPS 1.19 1.10 1.00 1.00 1.00 4.44%
Adjusted Per Share Value based on latest NOSH - 79,772
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 171.07 170.14 157.79 117.50 21.54 67.81%
EPS 10.67 9.94 6.68 7.20 1.53 62.45%
DPS 6.17 2.06 0.00 0.00 0.00 -
NAPS 1.2246 1.131 0.6913 0.6838 0.618 18.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.27 1.02 2.21 1.00 0.00 -
P/RPS 0.76 0.62 0.97 0.58 0.00 -
P/EPS 12.25 10.56 22.87 9.50 0.00 -
EY 8.17 9.47 4.37 10.52 0.00 -
DY 4.72 1.96 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 2.21 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/06 20/05/05 25/05/04 29/05/03 - -
Price 1.34 1.08 2.51 1.05 0.00 -
P/RPS 0.81 0.65 1.10 0.61 0.00 -
P/EPS 12.92 11.18 25.97 9.98 0.00 -
EY 7.74 8.95 3.85 10.02 0.00 -
DY 4.48 1.85 0.00 0.00 0.00 -
P/NAPS 1.13 0.98 2.51 1.05 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