[NPC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 162.78%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 85,355 458,863 334,650 202,033 76,414 396,328 282,631 -54.95%
PBT 6,391 50,274 38,491 20,348 8,113 51,013 32,905 -66.42%
Tax -1,618 -13,025 -10,210 -5,755 -2,650 -13,679 -9,415 -69.05%
NP 4,773 37,249 28,281 14,593 5,463 37,334 23,490 -65.40%
-
NP to SH 4,358 33,716 25,500 13,010 4,951 34,855 22,013 -65.99%
-
Tax Rate 25.32% 25.91% 26.53% 28.28% 32.66% 26.81% 28.61% -
Total Cost 80,582 421,614 306,369 187,440 70,951 358,994 259,141 -54.06%
-
Net Worth 300,000 296,382 289,200 278,442 272,125 267,569 254,319 11.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,799 4,800 2,400 - 3,599 3,598 -
Div Payout % - 14.24% 18.82% 18.45% - 10.33% 16.35% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 300,000 296,382 289,200 278,442 272,125 267,569 254,319 11.63%
NOSH 120,000 119,992 120,000 120,018 119,878 119,986 119,961 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.59% 8.12% 8.45% 7.22% 7.15% 9.42% 8.31% -
ROE 1.45% 11.38% 8.82% 4.67% 1.82% 13.03% 8.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.13 382.41 278.88 168.33 63.74 330.31 235.60 -54.96%
EPS 3.63 28.10 21.25 10.84 4.13 29.05 18.35 -66.01%
DPS 0.00 4.00 4.00 2.00 0.00 3.00 3.00 -
NAPS 2.50 2.47 2.41 2.32 2.27 2.23 2.12 11.60%
Adjusted Per Share Value based on latest NOSH - 119,925
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.17 393.35 286.87 173.19 65.50 339.74 242.28 -54.95%
EPS 3.74 28.90 21.86 11.15 4.24 29.88 18.87 -65.97%
DPS 0.00 4.11 4.11 2.06 0.00 3.09 3.09 -
NAPS 2.5717 2.5407 2.4791 2.3869 2.3327 2.2937 2.1801 11.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.50 2.11 1.91 2.20 2.05 2.31 1.95 -
P/RPS 3.51 0.55 0.68 1.31 3.22 0.70 0.83 161.27%
P/EPS 68.84 7.51 8.99 20.30 49.64 7.95 10.63 247.03%
EY 1.45 13.32 11.13 4.93 2.01 12.58 9.41 -71.22%
DY 0.00 1.90 2.09 0.91 0.00 1.30 1.54 -
P/NAPS 1.00 0.85 0.79 0.95 0.90 1.04 0.92 5.71%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 -
Price 2.40 2.45 2.05 1.99 2.25 2.30 2.25 -
P/RPS 3.37 0.64 0.74 1.18 3.53 0.70 0.96 130.80%
P/EPS 66.09 8.72 9.65 18.36 54.48 7.92 12.26 207.12%
EY 1.51 11.47 10.37 5.45 1.84 12.63 8.16 -67.49%
DY 0.00 1.63 1.95 1.01 0.00 1.30 1.33 -
P/NAPS 0.96 0.99 0.85 0.86 0.99 1.03 1.06 -6.38%

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