[NPC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.7%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 314,647 304,340 289,166 240,924 401,755 445,948 441,232 -20.13%
PBT 46,645 47,440 40,266 45,700 58,771 59,021 60,920 -16.26%
Tax -9,742 -12,150 -10,570 -12,144 -15,725 -15,588 -15,744 -27.32%
NP 36,903 35,289 29,696 33,556 43,046 43,433 45,176 -12.58%
-
NP to SH 32,439 31,416 26,076 29,004 39,571 39,762 41,398 -14.96%
-
Tax Rate 20.89% 25.61% 26.25% 26.57% 26.76% 26.41% 25.84% -
Total Cost 277,744 269,050 259,470 207,368 358,709 402,514 396,056 -21.01%
-
Net Worth 237,592 231,658 221,897 219,690 212,378 202,813 199,190 12.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,199 4,801 7,196 - 10,798 14,400 7,199 0.00%
Div Payout % 22.19% 15.28% 27.60% - 27.29% 36.22% 17.39% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 237,592 231,658 221,897 219,690 212,378 202,813 199,190 12.43%
NOSH 119,996 120,030 119,944 120,049 119,987 120,008 119,994 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.73% 11.60% 10.27% 13.93% 10.71% 9.74% 10.24% -
ROE 13.65% 13.56% 11.75% 13.20% 18.63% 19.61% 20.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 262.21 253.55 241.08 200.69 334.83 371.60 367.71 -20.13%
EPS 27.03 26.17 21.74 24.16 32.98 33.13 34.50 -14.97%
DPS 6.00 4.00 6.00 0.00 9.00 12.00 6.00 0.00%
NAPS 1.98 1.93 1.85 1.83 1.77 1.69 1.66 12.43%
Adjusted Per Share Value based on latest NOSH - 120,049
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 269.72 260.89 247.88 206.53 344.39 382.28 378.23 -20.13%
EPS 27.81 26.93 22.35 24.86 33.92 34.09 35.49 -14.96%
DPS 6.17 4.12 6.17 0.00 9.26 12.34 6.17 0.00%
NAPS 2.0367 1.9858 1.9022 1.8832 1.8206 1.7386 1.7075 12.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.99 2.00 1.90 2.00 2.10 2.28 2.55 -
P/RPS 0.76 0.79 0.79 1.00 0.63 0.61 0.69 6.63%
P/EPS 7.36 7.64 8.74 8.28 6.37 6.88 7.39 -0.27%
EY 13.58 13.09 11.44 12.08 15.70 14.53 13.53 0.24%
DY 3.02 2.00 3.16 0.00 4.29 5.26 2.35 18.14%
P/NAPS 1.01 1.04 1.03 1.09 1.19 1.35 1.54 -24.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 -
Price 2.10 1.84 2.05 2.00 2.00 2.00 2.60 -
P/RPS 0.80 0.73 0.85 1.00 0.60 0.54 0.71 8.25%
P/EPS 7.77 7.03 9.43 8.28 6.06 6.04 7.54 2.01%
EY 12.87 14.22 10.60 12.08 16.49 16.57 13.27 -2.01%
DY 2.86 2.17 2.93 0.00 4.50 6.00 2.31 15.25%
P/NAPS 1.06 0.95 1.11 1.09 1.13 1.18 1.57 -22.98%

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