[NPC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 96.0%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 190,855 85,355 458,863 334,650 202,033 76,414 396,328 -38.58%
PBT 9,797 6,391 50,274 38,491 20,348 8,113 51,013 -66.74%
Tax -2,596 -1,618 -13,025 -10,210 -5,755 -2,650 -13,679 -67.00%
NP 7,201 4,773 37,249 28,281 14,593 5,463 37,334 -66.65%
-
NP to SH 6,689 4,358 33,716 25,500 13,010 4,951 34,855 -66.76%
-
Tax Rate 26.50% 25.32% 25.91% 26.53% 28.28% 32.66% 26.81% -
Total Cost 183,654 80,582 421,614 306,369 187,440 70,951 358,994 -36.06%
-
Net Worth 300,000 300,000 296,382 289,200 278,442 272,125 267,569 7.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,400 - 4,799 4,800 2,400 - 3,599 -23.69%
Div Payout % 35.88% - 14.24% 18.82% 18.45% - 10.33% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 300,000 300,000 296,382 289,200 278,442 272,125 267,569 7.93%
NOSH 120,000 120,000 119,992 120,000 120,018 119,878 119,986 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.77% 5.59% 8.12% 8.45% 7.22% 7.15% 9.42% -
ROE 2.23% 1.45% 11.38% 8.82% 4.67% 1.82% 13.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 159.05 71.13 382.41 278.88 168.33 63.74 330.31 -38.59%
EPS 5.57 3.63 28.10 21.25 10.84 4.13 29.05 -66.78%
DPS 2.00 0.00 4.00 4.00 2.00 0.00 3.00 -23.70%
NAPS 2.50 2.50 2.47 2.41 2.32 2.27 2.23 7.92%
Adjusted Per Share Value based on latest NOSH - 119,980
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 163.61 73.17 393.35 286.87 173.19 65.50 339.74 -38.58%
EPS 5.73 3.74 28.90 21.86 11.15 4.24 29.88 -66.77%
DPS 2.06 0.00 4.11 4.11 2.06 0.00 3.09 -23.70%
NAPS 2.5717 2.5717 2.5407 2.4791 2.3869 2.3327 2.2937 7.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.55 2.50 2.11 1.91 2.20 2.05 2.31 -
P/RPS 1.60 3.51 0.55 0.68 1.31 3.22 0.70 73.60%
P/EPS 45.75 68.84 7.51 8.99 20.30 49.64 7.95 221.47%
EY 2.19 1.45 13.32 11.13 4.93 2.01 12.58 -68.85%
DY 0.78 0.00 1.90 2.09 0.91 0.00 1.30 -28.88%
P/NAPS 1.02 1.00 0.85 0.79 0.95 0.90 1.04 -1.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.60 2.40 2.45 2.05 1.99 2.25 2.30 -
P/RPS 1.63 3.37 0.64 0.74 1.18 3.53 0.70 75.77%
P/EPS 46.64 66.09 8.72 9.65 18.36 54.48 7.92 226.45%
EY 2.14 1.51 11.47 10.37 5.45 1.84 12.63 -69.41%
DY 0.77 0.00 1.63 1.95 1.01 0.00 1.30 -29.49%
P/NAPS 1.04 0.96 0.99 0.85 0.86 0.99 1.03 0.64%

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