[NPC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.36%
YoY- 366100.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 163,485 152,530 131,624 129,559 113,304 105,002 100,520 38.25%
PBT 10,712 10,144 9,312 13,179 11,161 10,736 9,888 5.47%
Tax -3,337 -3,258 -3,452 -2,425 -2,106 -2,126 -2,736 14.14%
NP 7,374 6,886 5,860 10,754 9,054 8,610 7,152 2.05%
-
NP to SH 7,374 6,886 5,860 10,980 9,356 8,610 7,152 2.05%
-
Tax Rate 31.15% 32.12% 37.07% 18.40% 18.87% 19.80% 27.67% -
Total Cost 156,110 145,644 125,764 118,805 104,249 96,392 93,368 40.82%
-
Net Worth 80,057 79,906 79,772 120,368 113,499 100,471 116,075 -21.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 80,057 79,906 79,772 120,368 113,499 100,471 116,075 -21.92%
NOSH 80,057 79,906 79,772 73,395 71,383 63,589 72,096 7.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.51% 4.51% 4.45% 8.30% 7.99% 8.20% 7.12% -
ROE 9.21% 8.62% 7.35% 9.12% 8.24% 8.57% 6.16% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 204.21 190.89 165.00 176.52 158.73 165.13 139.42 28.94%
EPS 6.15 8.60 7.32 14.96 13.11 13.54 9.92 -27.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.64 1.59 1.58 1.61 -27.18%
Adjusted Per Share Value based on latest NOSH - 80,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 140.14 130.75 112.83 111.06 97.13 90.01 86.17 38.25%
EPS 6.32 5.90 5.02 9.41 8.02 7.38 6.13 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6863 0.685 0.6838 1.0318 0.9729 0.8613 0.995 -21.91%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.06 1.14 1.00 1.22 1.21 1.44 0.00 -
P/RPS 0.52 0.60 0.61 0.69 0.76 0.87 0.00 -
P/EPS 11.51 13.23 13.61 8.16 9.23 10.64 0.00 -
EY 8.69 7.56 7.35 12.26 10.83 9.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 1.00 0.74 0.76 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 10/05/02 -
Price 1.35 1.16 1.05 1.15 1.19 1.39 1.54 -
P/RPS 0.66 0.61 0.64 0.65 0.75 0.84 1.10 -28.84%
P/EPS 14.66 13.46 14.29 7.69 9.08 10.27 15.52 -3.72%
EY 6.82 7.43 7.00 13.01 11.01 9.74 6.44 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.05 0.70 0.75 0.88 0.96 25.49%

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