Napier Port Holdings Ltd
NZX:NPH
Napier Port Holdings Ltd
NZX:NPH
Price:
3.6
NZD
-1.37%
Market Closed
Market Cap:
NZ$719.7m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Napier Port Holdings Ltd
NZX:NPH
|
NZ |
Income Statement
Earnings Waterfall
Napier Port Holdings Ltd
Napier Port Holdings Ltd
Income Statement
Napier Port Holdings Ltd
Napier Port Holdings Ltd
Currency: NZD
| Jun-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
0
|
8
|
6
|
0
|
8
|
5
|
0
|
7
|
|
| Revenue |
128
N/A
|
100
-21%
|
125
+24%
|
109
-12%
|
108
-2%
|
142
+32%
|
115
-19%
|
160
+40%
|
154
-4%
|
118
-23%
|
154
+30%
|
163
+6%
|
141
-13%
|
185
+31%
|
191
+3%
|
158
-18%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(93)
|
(72)
|
(91)
|
(79)
|
(82)
|
(106)
|
(88)
|
(120)
|
(120)
|
(97)
|
(122)
|
(129)
|
(106)
|
(137)
|
(138)
|
(112)
|
|
| Selling, General & Administrative |
(53)
|
(40)
|
(52)
|
(48)
|
(51)
|
(66)
|
(55)
|
(76)
|
(75)
|
(60)
|
(75)
|
(76)
|
(61)
|
(78)
|
(78)
|
(63)
|
|
| Depreciation & Amortization |
(16)
|
(12)
|
(17)
|
(13)
|
(13)
|
(17)
|
(14)
|
(19)
|
(19)
|
(16)
|
(21)
|
(21)
|
(16)
|
(21)
|
(22)
|
(19)
|
|
| Other Operating Expenses |
(23)
|
(19)
|
(23)
|
(18)
|
(18)
|
(23)
|
(19)
|
(26)
|
(26)
|
(22)
|
(26)
|
(32)
|
(29)
|
(38)
|
(38)
|
(31)
|
|
| Operating Income |
35
N/A
|
29
-18%
|
34
+17%
|
31
-8%
|
26
-16%
|
36
+38%
|
27
-26%
|
40
+51%
|
34
-16%
|
21
-38%
|
33
+55%
|
34
+5%
|
36
+5%
|
49
+36%
|
53
+10%
|
46
-15%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(8)
|
1
|
1
|
1
|
3
|
3
|
1
|
(5)
|
(6)
|
(5)
|
(9)
|
(9)
|
(6)
|
(7)
|
(7)
|
(5)
|
|
| Non-Reccuring Items |
(5)
|
(0)
|
2
|
0
|
0
|
0
|
(0)
|
0
|
3
|
7
|
0
|
7
|
8
|
15
|
7
|
3
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
2
|
(0)
|
15
|
8
|
(0)
|
(6)
|
1
|
(0)
|
|
| Pre-Tax Income |
22
N/A
|
29
+33%
|
37
+25%
|
32
-13%
|
29
-9%
|
39
+34%
|
28
-28%
|
37
+35%
|
32
-13%
|
22
-32%
|
38
+72%
|
40
+5%
|
37
-6%
|
50
+33%
|
55
+10%
|
43
-21%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(6)
|
(7)
|
(11)
|
(9)
|
(7)
|
(10)
|
(7)
|
(10)
|
(8)
|
(5)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(12)
|
|
| Income from Continuing Operations |
16
|
22
|
26
|
23
|
22
|
29
|
20
|
27
|
24
|
17
|
26
|
27
|
25
|
35
|
39
|
31
|
|
| Net Income (Common) |
16
N/A
|
22
+38%
|
26
+17%
|
23
-10%
|
22
-7%
|
29
+32%
|
20
-29%
|
27
+33%
|
24
-10%
|
17
-32%
|
26
+59%
|
27
+2%
|
25
-8%
|
35
+43%
|
39
+10%
|
31
-21%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.11
+57%
|
0.12
+9%
|
0.12
N/A
|
0.11
-8%
|
0.15
+36%
|
0.1
-33%
|
0.13
+30%
|
0.12
-8%
|
0.08
-33%
|
0.14
+75%
|
0.14
N/A
|
0.12
-14%
|
0.17
+42%
|
0.19
+12%
|
0.15
-21%
|
|
Switch to:
Switch to:
See Also
Discover More
