[NPC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -43.18%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 458,863 446,200 404,066 305,656 396,328 376,841 369,874 15.41%
PBT 50,274 51,321 40,696 32,452 51,013 43,873 50,222 0.06%
Tax -13,025 -13,613 -11,510 -10,600 -13,679 -12,553 -12,802 1.15%
NP 37,249 37,708 29,186 21,852 37,334 31,320 37,420 -0.30%
-
NP to SH 33,716 34,000 26,020 19,804 34,855 29,350 33,574 0.28%
-
Tax Rate 25.91% 26.53% 28.28% 32.66% 26.81% 28.61% 25.49% -
Total Cost 421,614 408,492 374,880 283,804 358,994 345,521 332,454 17.11%
-
Net Worth 296,382 289,200 278,442 272,125 267,569 254,319 250,785 11.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,799 6,400 4,800 - 3,599 4,798 7,199 -23.63%
Div Payout % 14.24% 18.82% 18.45% - 10.33% 16.35% 21.44% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,382 289,200 278,442 272,125 267,569 254,319 250,785 11.74%
NOSH 119,992 119,999 120,018 119,878 119,986 119,961 119,992 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.12% 8.45% 7.22% 7.15% 9.42% 8.31% 10.12% -
ROE 11.38% 11.76% 9.34% 7.28% 13.03% 11.54% 13.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 382.41 371.83 336.67 254.97 330.31 314.13 308.25 15.41%
EPS 28.10 28.33 21.68 16.52 29.05 24.47 27.98 0.28%
DPS 4.00 5.33 4.00 0.00 3.00 4.00 6.00 -23.62%
NAPS 2.47 2.41 2.32 2.27 2.23 2.12 2.09 11.74%
Adjusted Per Share Value based on latest NOSH - 119,878
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 382.39 371.83 336.72 254.71 330.27 314.03 308.23 15.41%
EPS 28.10 28.33 21.68 16.50 29.05 24.46 27.98 0.28%
DPS 4.00 5.33 4.00 0.00 3.00 4.00 6.00 -23.62%
NAPS 2.4699 2.41 2.3204 2.2677 2.2297 2.1193 2.0899 11.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.11 1.91 2.20 2.05 2.31 1.95 1.92 -
P/RPS 0.55 0.51 0.65 0.80 0.70 0.62 0.62 -7.65%
P/EPS 7.51 6.74 10.15 12.41 7.95 7.97 6.86 6.20%
EY 13.32 14.83 9.85 8.06 12.58 12.55 14.57 -5.78%
DY 1.90 2.79 1.82 0.00 1.30 2.05 3.13 -28.24%
P/NAPS 0.85 0.79 0.95 0.90 1.04 0.92 0.92 -5.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 -
Price 2.45 2.05 1.99 2.25 2.30 2.25 2.01 -
P/RPS 0.64 0.55 0.59 0.88 0.70 0.72 0.65 -1.02%
P/EPS 8.72 7.24 9.18 13.62 7.92 9.20 7.18 13.79%
EY 11.47 13.82 10.89 7.34 12.63 10.87 13.92 -12.07%
DY 1.63 2.60 2.01 0.00 1.30 1.78 2.99 -33.19%
P/NAPS 0.99 0.85 0.86 0.99 1.03 1.06 0.96 2.06%

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