[NPC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.29%
YoY- -53.06%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 346,050 319,112 400,162 411,914 381,710 341,420 458,863 -17.16%
PBT 18,006 27,040 19,960 23,230 19,594 25,564 50,274 -49.59%
Tax -4,866 -7,480 -5,815 -6,117 -5,192 -6,472 -13,025 -48.15%
NP 13,140 19,560 14,145 17,113 14,402 19,092 37,249 -50.10%
-
NP to SH 12,604 18,620 12,531 15,958 13,378 17,432 33,716 -48.13%
-
Tax Rate 27.02% 27.66% 29.13% 26.33% 26.50% 25.32% 25.91% -
Total Cost 332,910 299,552 386,017 394,801 367,308 322,328 421,614 -14.58%
-
Net Worth 307,199 303,599 297,532 301,199 300,000 300,000 296,382 2.42%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,400 - 4,798 6,400 4,800 - 4,799 -37.02%
Div Payout % 19.04% - 38.30% 40.10% 35.88% - 14.24% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 307,199 303,599 297,532 301,199 300,000 300,000 296,382 2.42%
NOSH 120,000 120,000 119,972 120,000 120,000 120,000 119,992 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.80% 6.13% 3.53% 4.15% 3.77% 5.59% 8.12% -
ROE 4.10% 6.13% 4.21% 5.30% 4.46% 5.81% 11.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 288.38 265.93 333.54 343.26 318.09 284.52 382.41 -17.16%
EPS 10.50 15.52 10.44 13.29 11.14 14.52 28.10 -48.15%
DPS 2.00 0.00 4.00 5.33 4.00 0.00 4.00 -37.03%
NAPS 2.56 2.53 2.48 2.51 2.50 2.50 2.47 2.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 296.64 273.55 343.03 353.10 327.21 292.67 393.35 -17.16%
EPS 10.80 15.96 10.74 13.68 11.47 14.94 28.90 -48.14%
DPS 2.06 0.00 4.11 5.49 4.11 0.00 4.11 -36.92%
NAPS 2.6334 2.6025 2.5505 2.582 2.5717 2.5717 2.5407 2.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.01 2.10 2.06 2.40 2.55 2.50 2.11 -
P/RPS 0.70 0.79 0.62 0.70 0.80 0.88 0.55 17.45%
P/EPS 19.14 13.53 19.72 18.05 22.87 17.21 7.51 86.68%
EY 5.23 7.39 5.07 5.54 4.37 5.81 13.32 -46.40%
DY 1.00 0.00 1.94 2.22 1.57 0.00 1.90 -34.83%
P/NAPS 0.79 0.83 0.83 0.96 1.02 1.00 0.85 -4.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 -
Price 2.35 2.00 2.10 2.25 2.60 2.40 2.45 -
P/RPS 0.81 0.75 0.63 0.66 0.82 0.84 0.64 17.02%
P/EPS 22.37 12.89 20.11 16.92 23.32 16.52 8.72 87.50%
EY 4.47 7.76 4.97 5.91 4.29 6.05 11.47 -46.67%
DY 0.85 0.00 1.90 2.37 1.54 0.00 1.63 -35.23%
P/NAPS 0.92 0.79 0.85 0.90 1.04 0.96 0.99 -4.77%

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