[NPC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.75%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 446,200 404,066 305,656 396,328 376,841 369,874 361,248 15.10%
PBT 51,321 40,696 32,452 51,013 43,873 50,222 61,088 -10.95%
Tax -13,613 -11,510 -10,600 -13,679 -12,553 -12,802 -15,244 -7.26%
NP 37,708 29,186 21,852 37,334 31,320 37,420 45,844 -12.20%
-
NP to SH 34,000 26,020 19,804 34,855 29,350 33,574 40,236 -10.61%
-
Tax Rate 26.53% 28.28% 32.66% 26.81% 28.61% 25.49% 24.95% -
Total Cost 408,492 374,880 283,804 358,994 345,521 332,454 315,404 18.79%
-
Net Worth 289,200 278,442 272,125 267,569 254,319 250,785 247,273 10.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,400 4,800 - 3,599 4,798 7,199 - -
Div Payout % 18.82% 18.45% - 10.33% 16.35% 21.44% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 289,200 278,442 272,125 267,569 254,319 250,785 247,273 10.99%
NOSH 119,999 120,018 119,878 119,986 119,961 119,992 120,035 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.45% 7.22% 7.15% 9.42% 8.31% 10.12% 12.69% -
ROE 11.76% 9.34% 7.28% 13.03% 11.54% 13.39% 16.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 371.83 336.67 254.97 330.31 314.13 308.25 300.95 15.12%
EPS 28.33 21.68 16.52 29.05 24.47 27.98 33.52 -10.59%
DPS 5.33 4.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 2.41 2.32 2.27 2.23 2.12 2.09 2.06 11.01%
Adjusted Per Share Value based on latest NOSH - 120,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 382.49 346.37 262.02 339.74 323.04 317.06 309.67 15.10%
EPS 29.15 22.30 16.98 29.88 25.16 28.78 34.49 -10.59%
DPS 5.49 4.12 0.00 3.09 4.11 6.17 0.00 -
NAPS 2.4791 2.3869 2.3327 2.2937 2.1801 2.1498 2.1197 10.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.91 2.20 2.05 2.31 1.95 1.92 2.10 -
P/RPS 0.51 0.65 0.80 0.70 0.62 0.62 0.70 -19.01%
P/EPS 6.74 10.15 12.41 7.95 7.97 6.86 6.26 5.04%
EY 14.83 9.85 8.06 12.58 12.55 14.57 15.96 -4.77%
DY 2.79 1.82 0.00 1.30 2.05 3.13 0.00 -
P/NAPS 0.79 0.95 0.90 1.04 0.92 0.92 1.02 -15.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 -
Price 2.05 1.99 2.25 2.30 2.25 2.01 1.88 -
P/RPS 0.55 0.59 0.88 0.70 0.72 0.65 0.62 -7.66%
P/EPS 7.24 9.18 13.62 7.92 9.20 7.18 5.61 18.51%
EY 13.82 10.89 7.34 12.63 10.87 13.92 17.83 -15.60%
DY 2.60 2.01 0.00 1.30 1.78 2.99 0.00 -
P/NAPS 0.85 0.86 0.99 1.03 1.06 0.96 0.91 -4.44%

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