[NPC] YoY Annualized Quarter 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- 7.1%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 187,393 192,669 184,233 163,485 113,304 0 -
PBT 16,422 15,541 9,052 10,712 11,161 0 -
Tax -1,322 -3,876 -2,632 -3,337 -2,106 0 -
NP 15,100 11,665 6,420 7,374 9,054 0 -
-
NP to SH 14,134 10,740 6,420 7,374 9,356 0 -
-
Tax Rate 8.05% 24.94% 29.08% 31.15% 18.87% - -
Total Cost 172,293 181,004 177,813 156,110 104,249 0 -
-
Net Worth 148,870 134,450 127,279 80,057 113,499 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,604 4,801 - - - - -
Div Payout % 67.95% 44.71% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 148,870 134,450 127,279 80,057 113,499 0 -
NOSH 120,056 120,044 120,074 80,057 71,383 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.06% 6.05% 3.48% 4.51% 7.99% 0.00% -
ROE 9.49% 7.99% 5.04% 9.21% 8.24% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 156.09 160.50 153.43 204.21 158.73 0.00 -
EPS 11.77 8.95 5.35 6.15 13.11 0.00 -
DPS 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.12 1.06 1.00 1.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,901
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 160.64 165.16 157.93 140.14 97.13 0.00 -
EPS 12.12 9.21 5.50 6.32 8.02 0.00 -
DPS 8.23 4.12 0.00 0.00 0.00 0.00 -
NAPS 1.2761 1.1525 1.0911 0.6863 0.9729 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.50 1.54 1.28 1.06 1.21 0.00 -
P/RPS 0.96 0.96 0.83 0.52 0.76 0.00 -
P/EPS 12.74 17.21 23.94 11.51 9.23 0.00 -
EY 7.85 5.81 4.18 8.69 10.83 0.00 -
DY 5.33 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 1.21 1.06 0.76 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/06 21/11/05 26/11/04 28/11/03 27/11/02 - -
Price 1.50 1.40 1.22 1.35 1.19 0.00 -
P/RPS 0.96 0.87 0.80 0.66 0.75 0.00 -
P/EPS 12.74 15.65 22.82 14.66 9.08 0.00 -
EY 7.85 6.39 4.38 6.82 11.01 0.00 -
DY 5.33 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 1.15 1.35 0.75 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