[NPC] QoQ Annualized Quarter 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- -46.63%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,090 163,485 152,530 131,624 129,559 113,304 105,002 40.48%
PBT 12,324 10,712 10,144 9,312 13,179 11,161 10,736 9.60%
Tax -3,315 -3,337 -3,258 -3,452 -2,425 -2,106 -2,126 34.35%
NP 9,009 7,374 6,886 5,860 10,754 9,054 8,610 3.05%
-
NP to SH 9,009 7,374 6,886 5,860 10,980 9,356 8,610 3.05%
-
Tax Rate 26.90% 31.15% 32.12% 37.07% 18.40% 18.87% 19.80% -
Total Cost 166,081 156,110 145,644 125,764 118,805 104,249 96,392 43.57%
-
Net Worth 81,618 80,057 79,906 79,772 120,368 113,499 100,471 -12.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,000 - - - - - - -
Div Payout % 44.41% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 81,618 80,057 79,906 79,772 120,368 113,499 100,471 -12.90%
NOSH 80,017 80,057 79,906 79,772 73,395 71,383 63,589 16.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.15% 4.51% 4.51% 4.45% 8.30% 7.99% 8.20% -
ROE 11.04% 9.21% 8.62% 7.35% 9.12% 8.24% 8.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 218.81 204.21 190.89 165.00 176.52 158.73 165.13 20.57%
EPS 7.51 6.15 8.60 7.32 14.96 13.11 13.54 -32.42%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.00 1.00 1.64 1.59 1.58 -25.24%
Adjusted Per Share Value based on latest NOSH - 79,772
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 150.09 140.14 130.75 112.83 111.06 97.13 90.01 40.48%
EPS 7.72 6.32 5.90 5.02 9.41 8.02 7.38 3.03%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6997 0.6863 0.685 0.6838 1.0318 0.9729 0.8613 -12.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.30 1.06 1.14 1.00 1.22 1.21 1.44 -
P/RPS 0.59 0.52 0.60 0.61 0.69 0.76 0.87 -22.75%
P/EPS 11.55 11.51 13.23 13.61 8.16 9.23 10.64 5.60%
EY 8.66 8.69 7.56 7.35 12.26 10.83 9.40 -5.30%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.06 1.14 1.00 0.74 0.76 0.91 24.80%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 27/11/02 07/08/02 -
Price 1.57 1.35 1.16 1.05 1.15 1.19 1.39 -
P/RPS 0.72 0.66 0.61 0.64 0.65 0.75 0.84 -9.74%
P/EPS 13.94 14.66 13.46 14.29 7.69 9.08 10.27 22.52%
EY 7.17 6.82 7.43 7.00 13.01 11.01 9.74 -18.42%
DY 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.35 1.16 1.05 0.70 0.75 0.88 45.07%

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