[NPC] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 66.89%
YoY- 28.75%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,414 396,328 282,631 184,937 90,312 314,647 228,255 -51.81%
PBT 8,113 51,013 32,905 25,111 15,272 46,645 35,580 -62.70%
Tax -2,650 -13,679 -9,415 -6,401 -3,811 -9,742 -9,113 -56.14%
NP 5,463 37,334 23,490 18,710 11,461 36,903 26,467 -65.10%
-
NP to SH 4,951 34,855 22,013 16,787 10,059 32,439 23,562 -64.68%
-
Tax Rate 32.66% 26.81% 28.61% 25.49% 24.95% 20.89% 25.61% -
Total Cost 70,951 358,994 259,141 166,227 78,851 277,744 201,788 -50.21%
-
Net Worth 272,125 267,569 254,319 250,785 247,273 237,592 231,658 11.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,599 3,598 3,599 - 7,199 3,600 -
Div Payout % - 10.33% 16.35% 21.44% - 22.19% 15.28% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 272,125 267,569 254,319 250,785 247,273 237,592 231,658 11.34%
NOSH 119,878 119,986 119,961 119,992 120,035 119,996 120,030 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.15% 9.42% 8.31% 10.12% 12.69% 11.73% 11.60% -
ROE 1.82% 13.03% 8.66% 6.69% 4.07% 13.65% 10.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.74 330.31 235.60 154.12 75.24 262.21 190.16 -51.77%
EPS 4.13 29.05 18.35 13.99 8.38 27.03 19.63 -64.65%
DPS 0.00 3.00 3.00 3.00 0.00 6.00 3.00 -
NAPS 2.27 2.23 2.12 2.09 2.06 1.98 1.93 11.43%
Adjusted Per Share Value based on latest NOSH - 119,928
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.50 339.74 242.28 158.53 77.42 269.72 195.67 -51.82%
EPS 4.24 29.88 18.87 14.39 8.62 27.81 20.20 -64.71%
DPS 0.00 3.09 3.09 3.09 0.00 6.17 3.09 -
NAPS 2.3327 2.2937 2.1801 2.1498 2.1197 2.0367 1.9858 11.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.05 2.31 1.95 1.92 2.10 1.99 2.00 -
P/RPS 3.22 0.70 0.83 1.25 2.79 0.76 1.05 111.22%
P/EPS 49.64 7.95 10.63 13.72 25.06 7.36 10.19 187.64%
EY 2.01 12.58 9.41 7.29 3.99 13.58 9.82 -65.30%
DY 0.00 1.30 1.54 1.56 0.00 3.02 1.50 -
P/NAPS 0.90 1.04 0.92 0.92 1.02 1.01 1.04 -9.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 -
Price 2.25 2.30 2.25 2.01 1.88 2.10 1.84 -
P/RPS 3.53 0.70 0.96 1.30 2.50 0.80 0.97 136.77%
P/EPS 54.48 7.92 12.26 14.37 22.43 7.77 9.37 223.69%
EY 1.84 12.63 8.16 6.96 4.46 12.87 10.67 -69.05%
DY 0.00 1.30 1.33 1.49 0.00 2.86 1.63 -
P/NAPS 0.99 1.03 1.06 0.96 0.91 1.06 0.95 2.79%

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