[NPC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.04%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 396,328 376,841 369,874 361,248 314,647 304,340 289,166 23.31%
PBT 51,013 43,873 50,222 61,088 46,645 47,440 40,266 17.03%
Tax -13,679 -12,553 -12,802 -15,244 -9,742 -12,150 -10,570 18.69%
NP 37,334 31,320 37,420 45,844 36,903 35,289 29,696 16.43%
-
NP to SH 34,855 29,350 33,574 40,236 32,439 31,416 26,076 21.27%
-
Tax Rate 26.81% 28.61% 25.49% 24.95% 20.89% 25.61% 26.25% -
Total Cost 358,994 345,521 332,454 315,404 277,744 269,050 259,470 24.09%
-
Net Worth 267,569 254,319 250,785 247,273 237,592 231,658 221,897 13.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,599 4,798 7,199 - 7,199 4,801 7,196 -36.91%
Div Payout % 10.33% 16.35% 21.44% - 22.19% 15.28% 27.60% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 267,569 254,319 250,785 247,273 237,592 231,658 221,897 13.25%
NOSH 119,986 119,961 119,992 120,035 119,996 120,030 119,944 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.42% 8.31% 10.12% 12.69% 11.73% 11.60% 10.27% -
ROE 13.03% 11.54% 13.39% 16.27% 13.65% 13.56% 11.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.31 314.13 308.25 300.95 262.21 253.55 241.08 23.28%
EPS 29.05 24.47 27.98 33.52 27.03 26.17 21.74 21.25%
DPS 3.00 4.00 6.00 0.00 6.00 4.00 6.00 -36.92%
NAPS 2.23 2.12 2.09 2.06 1.98 1.93 1.85 13.22%
Adjusted Per Share Value based on latest NOSH - 120,035
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 339.74 323.04 317.06 309.67 269.72 260.89 247.88 23.31%
EPS 29.88 25.16 28.78 34.49 27.81 26.93 22.35 21.29%
DPS 3.09 4.11 6.17 0.00 6.17 4.12 6.17 -36.85%
NAPS 2.2937 2.1801 2.1498 2.1197 2.0367 1.9858 1.9022 13.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.31 1.95 1.92 2.10 1.99 2.00 1.90 -
P/RPS 0.70 0.62 0.62 0.70 0.76 0.79 0.79 -7.72%
P/EPS 7.95 7.97 6.86 6.26 7.36 7.64 8.74 -6.10%
EY 12.58 12.55 14.57 15.96 13.58 13.09 11.44 6.51%
DY 1.30 2.05 3.13 0.00 3.02 2.00 3.16 -44.59%
P/NAPS 1.04 0.92 0.92 1.02 1.01 1.04 1.03 0.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 -
Price 2.30 2.25 2.01 1.88 2.10 1.84 2.05 -
P/RPS 0.70 0.72 0.65 0.62 0.80 0.73 0.85 -12.10%
P/EPS 7.92 9.20 7.18 5.61 7.77 7.03 9.43 -10.95%
EY 12.63 10.87 13.92 17.83 12.87 14.22 10.60 12.35%
DY 1.30 1.78 2.99 0.00 2.86 2.17 2.93 -41.74%
P/NAPS 1.03 1.06 0.96 0.91 1.06 0.95 1.11 -4.85%

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