[NPC] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
07-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 117.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 201,303 186,353 153,060 52,501 56.45%
PBT 18,786 8,456 12,649 5,368 51.76%
Tax -5,175 -2,106 -4,365 -1,722 44.26%
NP 13,611 6,350 8,284 3,646 55.06%
-
NP to SH 13,502 6,350 8,284 3,872 51.58%
-
Tax Rate 27.55% 24.91% 34.51% 32.08% -
Total Cost 187,692 180,003 144,776 48,855 56.55%
-
Net Worth 131,838 79,701 80,000 78,411 18.89%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,992 - - - -
Div Payout % 44.39% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 131,838 79,701 80,000 78,411 18.89%
NOSH 119,852 79,701 80,000 78,411 15.17%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.76% 3.41% 5.41% 6.94% -
ROE 10.24% 7.97% 10.36% 4.94% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.96 233.81 191.33 66.96 35.83%
EPS 11.27 7.97 10.36 4.94 31.61%
DPS 5.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.00 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 78,411
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.75 155.29 127.55 43.75 56.45%
EPS 11.25 5.29 6.90 3.23 51.52%
DPS 4.99 0.00 0.00 0.00 -
NAPS 1.0987 0.6642 0.6667 0.6534 18.89%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.10 2.29 1.14 1.44 -
P/RPS 0.65 0.98 0.60 2.15 -32.85%
P/EPS 9.76 28.74 11.01 29.16 -30.54%
EY 10.24 3.48 9.08 3.43 43.94%
DY 4.55 0.00 0.00 0.00 -
P/NAPS 1.00 2.29 1.14 1.44 -11.43%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/05 25/08/04 28/08/03 - -
Price 1.98 2.25 1.16 0.00 -
P/RPS 1.18 0.96 0.61 0.00 -
P/EPS 17.58 28.24 11.20 0.00 -
EY 5.69 3.54 8.93 0.00 -
DY 2.53 0.00 0.00 0.00 -
P/NAPS 1.80 2.25 1.16 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