[NPC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 48.59%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 418,795 373,736 346,050 319,112 400,162 411,914 381,710 6.35%
PBT 18,189 11,600 18,006 27,040 19,960 23,230 19,594 -4.82%
Tax -3,389 -2,960 -4,866 -7,480 -5,815 -6,117 -5,192 -24.69%
NP 14,800 8,640 13,140 19,560 14,145 17,113 14,402 1.82%
-
NP to SH 14,162 8,308 12,604 18,620 12,531 15,958 13,378 3.85%
-
Tax Rate 18.63% 25.52% 27.02% 27.66% 29.13% 26.33% 26.50% -
Total Cost 403,995 365,096 332,910 299,552 386,017 394,801 367,308 6.53%
-
Net Worth 283,239 283,199 307,199 303,599 297,532 301,199 300,000 -3.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,200 1,600 2,400 - 4,798 6,400 4,800 -60.21%
Div Payout % 8.47% 19.26% 19.04% - 38.30% 40.10% 35.88% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,239 283,199 307,199 303,599 297,532 301,199 300,000 -3.75%
NOSH 120,000 120,000 120,000 120,000 119,972 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.53% 2.31% 3.80% 6.13% 3.53% 4.15% 3.77% -
ROE 5.00% 2.93% 4.10% 6.13% 4.21% 5.30% 4.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 348.95 311.45 288.38 265.93 333.54 343.26 318.09 6.34%
EPS 11.80 6.92 10.50 15.52 10.44 13.29 11.14 3.90%
DPS 1.00 1.33 2.00 0.00 4.00 5.33 4.00 -60.21%
NAPS 2.36 2.36 2.56 2.53 2.48 2.51 2.50 -3.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 359.00 320.38 296.64 273.55 343.03 353.10 327.21 6.35%
EPS 12.14 7.12 10.80 15.96 10.74 13.68 11.47 3.84%
DPS 1.03 1.37 2.06 0.00 4.11 5.49 4.11 -60.15%
NAPS 2.428 2.4277 2.6334 2.6025 2.5505 2.582 2.5717 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.18 2.01 2.10 2.06 2.40 2.55 -
P/RPS 0.64 0.70 0.70 0.79 0.62 0.70 0.80 -13.78%
P/EPS 19.47 31.49 19.14 13.53 19.72 18.05 22.87 -10.14%
EY 5.14 3.18 5.23 7.39 5.07 5.54 4.37 11.39%
DY 0.44 0.61 1.00 0.00 1.94 2.22 1.57 -57.07%
P/NAPS 0.95 0.92 0.79 0.83 0.83 0.96 1.02 -4.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 -
Price 2.04 2.25 2.35 2.00 2.10 2.25 2.60 -
P/RPS 0.58 0.72 0.81 0.75 0.63 0.66 0.82 -20.56%
P/EPS 17.65 32.50 22.37 12.89 20.11 16.92 23.32 -16.90%
EY 5.66 3.08 4.47 7.76 4.97 5.91 4.29 20.23%
DY 0.49 0.59 0.85 0.00 1.90 2.37 1.54 -53.29%
P/NAPS 0.86 0.95 0.92 0.79 0.85 0.90 1.04 -11.86%

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