[NPC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.69%
YoY- 63.49%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 186,353 184,072 175,090 166,932 153,060 137,072 129,296 27.62%
PBT 8,456 10,363 12,324 13,098 12,649 12,801 12,945 -24.73%
Tax -2,106 -2,569 -3,315 -4,260 -4,365 -4,407 -4,458 -39.37%
NP 6,350 7,794 9,009 8,838 8,284 8,394 8,487 -17.59%
-
NP to SH 6,350 7,794 9,009 8,838 8,284 8,394 8,713 -19.03%
-
Tax Rate 24.91% 24.79% 26.90% 32.52% 34.51% 34.43% 34.44% -
Total Cost 180,003 176,278 166,081 158,094 144,776 128,678 120,809 30.48%
-
Net Worth 79,701 80,645 79,976 79,901 80,000 79,772 80,060 -0.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 79,701 80,645 79,976 79,901 80,000 79,772 80,060 -0.29%
NOSH 79,701 80,645 79,976 79,901 80,000 79,772 80,060 -0.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.41% 4.23% 5.15% 5.29% 5.41% 6.12% 6.56% -
ROE 7.97% 9.66% 11.26% 11.06% 10.36% 10.52% 10.88% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 233.81 228.25 218.93 208.92 191.33 171.83 161.50 28.00%
EPS 7.97 9.66 11.26 11.06 10.36 10.52 10.88 -18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 79,901
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.29 153.39 145.91 139.11 127.55 114.23 107.75 27.61%
EPS 5.29 6.50 7.51 7.37 6.90 7.00 7.26 -19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6642 0.672 0.6665 0.6658 0.6667 0.6648 0.6672 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.29 2.21 1.30 1.06 1.14 1.00 1.22 -
P/RPS 0.98 0.97 0.59 0.51 0.60 0.58 0.76 18.48%
P/EPS 28.74 22.87 11.54 9.58 11.01 9.50 11.21 87.42%
EY 3.48 4.37 8.67 10.44 9.08 10.52 8.92 -46.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.21 1.30 1.06 1.14 1.00 1.22 52.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 27/02/04 28/11/03 28/08/03 29/05/03 24/02/03 -
Price 2.25 2.51 1.57 1.35 1.16 1.05 1.15 -
P/RPS 0.96 1.10 0.72 0.65 0.61 0.61 0.71 22.29%
P/EPS 28.24 25.97 13.94 12.20 11.20 9.98 10.57 92.65%
EY 3.54 3.85 7.17 8.19 8.93 10.02 9.46 -48.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.51 1.57 1.35 1.16 1.05 1.15 56.49%

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