[NPC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.69%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 228,255 144,583 60,231 401,755 334,461 220,616 103,619 69.21%
PBT 35,580 20,133 11,425 58,771 44,266 30,460 14,869 78.80%
Tax -9,113 -5,285 -3,036 -15,725 -11,691 -7,872 -3,768 80.08%
NP 26,467 14,848 8,389 43,046 32,575 22,588 11,101 78.37%
-
NP to SH 23,562 13,038 7,251 39,571 29,822 20,699 9,958 77.47%
-
Tax Rate 25.61% 26.25% 26.57% 26.76% 26.41% 25.84% 25.34% -
Total Cost 201,788 129,735 51,842 358,709 301,886 198,028 92,518 68.10%
-
Net Worth 231,658 221,897 219,690 212,378 202,813 199,190 193,161 12.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,600 3,598 - 10,798 10,800 3,599 - -
Div Payout % 15.28% 27.60% - 27.29% 36.22% 17.39% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,658 221,897 219,690 212,378 202,813 199,190 193,161 12.86%
NOSH 120,030 119,944 120,049 119,987 120,008 119,994 119,975 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.60% 10.27% 13.93% 10.71% 9.74% 10.24% 10.71% -
ROE 10.17% 5.88% 3.30% 18.63% 14.70% 10.39% 5.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 190.16 120.54 50.17 334.83 278.70 183.86 86.37 69.15%
EPS 19.63 10.87 6.04 32.98 24.85 17.25 8.30 77.41%
DPS 3.00 3.00 0.00 9.00 9.00 3.00 0.00 -
NAPS 1.93 1.85 1.83 1.77 1.69 1.66 1.61 12.83%
Adjusted Per Share Value based on latest NOSH - 119,923
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 195.67 123.94 51.63 344.39 286.71 189.12 88.82 69.22%
EPS 20.20 11.18 6.22 33.92 25.56 17.74 8.54 77.43%
DPS 3.09 3.08 0.00 9.26 9.26 3.09 0.00 -
NAPS 1.9858 1.9022 1.8832 1.8206 1.7386 1.7075 1.6558 12.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.00 1.90 2.00 2.10 2.28 2.55 2.40 -
P/RPS 1.05 1.58 3.99 0.63 0.82 1.39 2.78 -47.71%
P/EPS 10.19 17.48 33.11 6.37 9.18 14.78 28.92 -50.08%
EY 9.82 5.72 3.02 15.70 10.90 6.76 3.46 100.33%
DY 1.50 1.58 0.00 4.29 3.95 1.18 0.00 -
P/NAPS 1.04 1.03 1.09 1.19 1.35 1.54 1.49 -21.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 26/05/08 -
Price 1.84 2.05 2.00 2.00 2.00 2.60 2.60 -
P/RPS 0.97 1.70 3.99 0.60 0.72 1.41 3.01 -52.96%
P/EPS 9.37 18.86 33.11 6.06 8.05 15.07 31.33 -55.24%
EY 10.67 5.30 3.02 16.49 12.43 6.63 3.19 123.49%
DY 1.63 1.46 0.00 4.50 4.50 1.15 0.00 -
P/NAPS 0.95 1.11 1.09 1.13 1.18 1.57 1.61 -29.62%

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