[NPC] QoQ TTM 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- 61.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 166,932 153,060 137,072 129,296 84,978 52,501 25,130 252.96%
PBT 13,098 12,649 12,801 12,945 7,881 5,368 2,472 203.62%
Tax -4,260 -4,365 -4,407 -4,458 -2,701 -1,722 -914 178.76%
NP 8,838 8,284 8,394 8,487 5,180 3,646 1,558 217.73%
-
NP to SH 8,838 8,284 8,394 8,713 5,406 3,872 1,784 190.32%
-
Tax Rate 32.52% 34.51% 34.43% 34.44% 34.27% 32.08% 36.97% -
Total Cost 158,094 144,776 128,678 120,809 79,798 48,855 23,572 255.23%
-
Net Worth 79,901 80,000 79,772 80,060 79,935 78,411 72,096 7.08%
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 79,901 80,000 79,772 80,060 79,935 78,411 72,096 7.08%
NOSH 79,901 80,000 79,772 80,060 79,935 78,411 72,096 7.08%
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 5.29% 5.41% 6.12% 6.56% 6.10% 6.94% 6.20% -
ROE 11.06% 10.36% 10.52% 10.88% 6.76% 4.94% 2.47% -
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 208.92 191.33 171.83 161.50 106.31 66.96 34.86 229.58%
EPS 11.06 10.36 10.52 10.88 6.76 4.94 2.47 171.42%
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 - 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 139.11 127.55 114.23 107.75 70.82 43.75 20.94 252.98%
EPS 7.37 6.90 7.00 7.26 4.51 3.23 1.49 190.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6658 0.6667 0.6648 0.6672 0.6661 0.6534 0.6008 7.08%
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 0.51 0.60 0.58 0.76 1.14 2.15 0.00 -
P/EPS 9.58 11.01 9.50 11.21 17.89 29.16 0.00 -
EY 10.44 9.08 10.52 8.92 5.59 3.43 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 1.22 1.21 1.44 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 - - -
Price 1.35 1.16 1.05 1.15 1.19 0.00 0.00 -
P/RPS 0.65 0.61 0.61 0.71 1.12 0.00 0.00 -
P/EPS 12.20 11.20 9.98 10.57 17.60 0.00 0.00 -
EY 8.19 8.93 10.02 9.46 5.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.05 1.15 1.19 0.00 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