[NPC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.31%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 469,584 418,795 373,736 346,050 319,112 400,162 411,914 9.13%
PBT 32,696 18,189 11,600 18,006 27,040 19,960 23,230 25.61%
Tax -10,392 -3,389 -2,960 -4,866 -7,480 -5,815 -6,117 42.42%
NP 22,304 14,800 8,640 13,140 19,560 14,145 17,113 19.33%
-
NP to SH 21,204 14,162 8,308 12,604 18,620 12,531 15,958 20.88%
-
Tax Rate 31.78% 18.63% 25.52% 27.02% 27.66% 29.13% 26.33% -
Total Cost 447,280 403,995 365,096 332,910 299,552 386,017 394,801 8.68%
-
Net Worth 303,599 283,239 283,199 307,199 303,599 297,532 301,199 0.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 95 1,200 1,600 2,400 - 4,798 6,400 -93.97%
Div Payout % 0.45% 8.47% 19.26% 19.04% - 38.30% 40.10% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 303,599 283,239 283,199 307,199 303,599 297,532 301,199 0.53%
NOSH 120,000 120,000 120,000 120,000 120,000 119,972 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.75% 3.53% 2.31% 3.80% 6.13% 3.53% 4.15% -
ROE 6.98% 5.00% 2.93% 4.10% 6.13% 4.21% 5.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 391.32 348.95 311.45 288.38 265.93 333.54 343.26 9.13%
EPS 17.68 11.80 6.92 10.50 15.52 10.44 13.29 20.98%
DPS 0.08 1.00 1.33 2.00 0.00 4.00 5.33 -93.93%
NAPS 2.53 2.36 2.36 2.56 2.53 2.48 2.51 0.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 402.54 359.00 320.38 296.64 273.55 343.03 353.10 9.13%
EPS 18.18 12.14 7.12 10.80 15.96 10.74 13.68 20.89%
DPS 0.08 1.03 1.37 2.06 0.00 4.11 5.49 -94.04%
NAPS 2.6025 2.428 2.4277 2.6334 2.6025 2.5505 2.582 0.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.80 2.25 2.18 2.01 2.10 2.06 2.40 -
P/RPS 0.72 0.64 0.70 0.70 0.79 0.62 0.70 1.89%
P/EPS 15.85 19.47 31.49 19.14 13.53 19.72 18.05 -8.30%
EY 6.31 5.14 3.18 5.23 7.39 5.07 5.54 9.07%
DY 0.03 0.44 0.61 1.00 0.00 1.94 2.22 -94.34%
P/NAPS 1.11 0.95 0.92 0.79 0.83 0.83 0.96 10.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 -
Price 2.88 2.04 2.25 2.35 2.00 2.10 2.25 -
P/RPS 0.74 0.58 0.72 0.81 0.75 0.63 0.66 7.93%
P/EPS 16.30 17.65 32.50 22.37 12.89 20.11 16.92 -2.46%
EY 6.14 5.66 3.08 4.47 7.76 4.97 5.91 2.58%
DY 0.03 0.49 0.59 0.85 0.00 1.90 2.37 -94.58%
P/NAPS 1.14 0.86 0.95 0.92 0.79 0.85 0.90 17.08%

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