[NPC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 79.81%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 90,312 314,647 228,255 144,583 60,231 401,755 334,461 -58.25%
PBT 15,272 46,645 35,580 20,133 11,425 58,771 44,266 -50.84%
Tax -3,811 -9,742 -9,113 -5,285 -3,036 -15,725 -11,691 -52.66%
NP 11,461 36,903 26,467 14,848 8,389 43,046 32,575 -50.19%
-
NP to SH 10,059 32,439 23,562 13,038 7,251 39,571 29,822 -51.57%
-
Tax Rate 24.95% 20.89% 25.61% 26.25% 26.57% 26.76% 26.41% -
Total Cost 78,851 277,744 201,788 129,735 51,842 358,709 301,886 -59.17%
-
Net Worth 247,273 237,592 231,658 221,897 219,690 212,378 202,813 14.14%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,199 3,600 3,598 - 10,798 10,800 -
Div Payout % - 22.19% 15.28% 27.60% - 27.29% 36.22% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 247,273 237,592 231,658 221,897 219,690 212,378 202,813 14.14%
NOSH 120,035 119,996 120,030 119,944 120,049 119,987 120,008 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.69% 11.73% 11.60% 10.27% 13.93% 10.71% 9.74% -
ROE 4.07% 13.65% 10.17% 5.88% 3.30% 18.63% 14.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 75.24 262.21 190.16 120.54 50.17 334.83 278.70 -58.26%
EPS 8.38 27.03 19.63 10.87 6.04 32.98 24.85 -51.58%
DPS 0.00 6.00 3.00 3.00 0.00 9.00 9.00 -
NAPS 2.06 1.98 1.93 1.85 1.83 1.77 1.69 14.12%
Adjusted Per Share Value based on latest NOSH - 120,062
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.42 269.72 195.67 123.94 51.63 344.39 286.71 -58.25%
EPS 8.62 27.81 20.20 11.18 6.22 33.92 25.56 -51.58%
DPS 0.00 6.17 3.09 3.08 0.00 9.26 9.26 -
NAPS 2.1197 2.0367 1.9858 1.9022 1.8832 1.8206 1.7386 14.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.10 1.99 2.00 1.90 2.00 2.10 2.28 -
P/RPS 2.79 0.76 1.05 1.58 3.99 0.63 0.82 126.38%
P/EPS 25.06 7.36 10.19 17.48 33.11 6.37 9.18 95.44%
EY 3.99 13.58 9.82 5.72 3.02 15.70 10.90 -48.85%
DY 0.00 3.02 1.50 1.58 0.00 4.29 3.95 -
P/NAPS 1.02 1.01 1.04 1.03 1.09 1.19 1.35 -17.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 -
Price 1.88 2.10 1.84 2.05 2.00 2.00 2.00 -
P/RPS 2.50 0.80 0.97 1.70 3.99 0.60 0.72 129.47%
P/EPS 22.43 7.77 9.37 18.86 33.11 6.06 8.05 98.13%
EY 4.46 12.87 10.67 5.30 3.02 16.49 12.43 -49.53%
DY 0.00 2.86 1.63 1.46 0.00 4.50 4.50 -
P/NAPS 0.91 1.06 0.95 1.11 1.09 1.13 1.18 -15.91%

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