[NPC] QoQ Annualized Quarter 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
QoQ- 22.16%
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 184,233 175,056 167,552 175,090 163,485 152,530 131,624 25.05%
PBT 9,052 2,408 1,468 12,324 10,712 10,144 9,312 -1.86%
Tax -2,632 -840 -468 -3,315 -3,337 -3,258 -3,452 -16.49%
NP 6,420 1,568 1,000 9,009 7,374 6,886 5,860 6.25%
-
NP to SH 6,420 1,568 1,000 9,009 7,374 6,886 5,860 6.25%
-
Tax Rate 29.08% 34.88% 31.88% 26.90% 31.15% 32.12% 37.07% -
Total Cost 177,813 173,488 166,552 166,081 156,110 145,644 125,764 25.89%
-
Net Worth 127,279 123,199 123,387 81,618 80,057 79,906 79,772 36.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 4,000 - - - -
Div Payout % - - - 44.41% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 127,279 123,199 123,387 81,618 80,057 79,906 79,772 36.42%
NOSH 120,074 79,999 80,645 80,017 80,057 79,906 79,772 31.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.48% 0.90% 0.60% 5.15% 4.51% 4.51% 4.45% -
ROE 5.04% 1.27% 0.81% 11.04% 9.21% 8.62% 7.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 153.43 218.82 207.76 218.81 204.21 190.89 165.00 -4.71%
EPS 5.35 1.96 1.24 7.51 6.15 8.60 7.32 -18.81%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.06 1.54 1.53 1.02 1.00 1.00 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 79,976
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 153.53 145.88 139.63 145.91 136.24 127.11 109.69 25.05%
EPS 5.35 1.31 0.83 7.51 6.15 5.74 4.88 6.30%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 1.0607 1.0267 1.0282 0.6802 0.6671 0.6659 0.6648 36.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.28 2.29 2.21 1.30 1.06 1.14 1.00 -
P/RPS 0.83 1.05 1.06 0.59 0.52 0.60 0.61 22.72%
P/EPS 23.94 116.84 178.23 11.55 11.51 13.23 13.61 45.56%
EY 4.18 0.86 0.56 8.66 8.69 7.56 7.35 -31.28%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.21 1.49 1.44 1.27 1.06 1.14 1.00 13.51%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 29/05/03 -
Price 1.22 2.25 2.51 1.57 1.35 1.16 1.05 -
P/RPS 0.80 1.03 1.21 0.72 0.66 0.61 0.64 15.99%
P/EPS 22.82 114.80 202.42 13.94 14.66 13.46 14.29 36.50%
EY 4.38 0.87 0.49 7.17 6.82 7.43 7.00 -26.78%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
P/NAPS 1.15 1.46 1.64 1.54 1.35 1.16 1.05 6.23%

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