[NPC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.48%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 304,340 289,166 240,924 401,755 445,948 441,232 414,476 -18.59%
PBT 47,440 40,266 45,700 58,771 59,021 60,920 59,476 -13.98%
Tax -12,150 -10,570 -12,144 -15,725 -15,588 -15,744 -15,072 -13.37%
NP 35,289 29,696 33,556 43,046 43,433 45,176 44,404 -14.18%
-
NP to SH 31,416 26,076 29,004 39,571 39,762 41,398 39,832 -14.62%
-
Tax Rate 25.61% 26.25% 26.57% 26.76% 26.41% 25.84% 25.34% -
Total Cost 269,050 259,470 207,368 358,709 402,514 396,056 370,072 -19.13%
-
Net Worth 231,658 221,897 219,690 212,378 202,813 199,190 193,161 12.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,801 7,196 - 10,798 14,400 7,199 - -
Div Payout % 15.28% 27.60% - 27.29% 36.22% 17.39% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,658 221,897 219,690 212,378 202,813 199,190 193,161 12.86%
NOSH 120,030 119,944 120,049 119,987 120,008 119,994 119,975 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.60% 10.27% 13.93% 10.71% 9.74% 10.24% 10.71% -
ROE 13.56% 11.75% 13.20% 18.63% 19.61% 20.78% 20.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 253.55 241.08 200.69 334.83 371.60 367.71 345.47 -18.62%
EPS 26.17 21.74 24.16 32.98 33.13 34.50 33.20 -14.65%
DPS 4.00 6.00 0.00 9.00 12.00 6.00 0.00 -
NAPS 1.93 1.85 1.83 1.77 1.69 1.66 1.61 12.83%
Adjusted Per Share Value based on latest NOSH - 119,923
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 260.89 247.88 206.53 344.39 382.28 378.23 355.30 -18.59%
EPS 26.93 22.35 24.86 33.92 34.09 35.49 34.14 -14.61%
DPS 4.12 6.17 0.00 9.26 12.34 6.17 0.00 -
NAPS 1.9858 1.9022 1.8832 1.8206 1.7386 1.7075 1.6558 12.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.00 1.90 2.00 2.10 2.28 2.55 2.40 -
P/RPS 0.79 0.79 1.00 0.63 0.61 0.69 0.69 9.43%
P/EPS 7.64 8.74 8.28 6.37 6.88 7.39 7.23 3.74%
EY 13.09 11.44 12.08 15.70 14.53 13.53 13.83 -3.59%
DY 2.00 3.16 0.00 4.29 5.26 2.35 0.00 -
P/NAPS 1.04 1.03 1.09 1.19 1.35 1.54 1.49 -21.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 26/05/08 -
Price 1.84 2.05 2.00 2.00 2.00 2.60 2.60 -
P/RPS 0.73 0.85 1.00 0.60 0.54 0.71 0.75 -1.78%
P/EPS 7.03 9.43 8.28 6.06 6.04 7.54 7.83 -6.92%
EY 14.22 10.60 12.08 16.49 16.57 13.27 12.77 7.42%
DY 2.17 2.93 0.00 4.50 6.00 2.31 0.00 -
P/NAPS 0.95 1.11 1.09 1.13 1.18 1.57 1.61 -29.62%

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