[NPC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.68%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 282,631 184,937 90,312 314,647 228,255 144,583 60,231 180.02%
PBT 32,905 25,111 15,272 46,645 35,580 20,133 11,425 102.29%
Tax -9,415 -6,401 -3,811 -9,742 -9,113 -5,285 -3,036 112.51%
NP 23,490 18,710 11,461 36,903 26,467 14,848 8,389 98.53%
-
NP to SH 22,013 16,787 10,059 32,439 23,562 13,038 7,251 109.52%
-
Tax Rate 28.61% 25.49% 24.95% 20.89% 25.61% 26.25% 26.57% -
Total Cost 259,141 166,227 78,851 277,744 201,788 129,735 51,842 192.06%
-
Net Worth 254,319 250,785 247,273 237,592 231,658 221,897 219,690 10.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,598 3,599 - 7,199 3,600 3,598 - -
Div Payout % 16.35% 21.44% - 22.19% 15.28% 27.60% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,319 250,785 247,273 237,592 231,658 221,897 219,690 10.24%
NOSH 119,961 119,992 120,035 119,996 120,030 119,944 120,049 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.31% 10.12% 12.69% 11.73% 11.60% 10.27% 13.93% -
ROE 8.66% 6.69% 4.07% 13.65% 10.17% 5.88% 3.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 235.60 154.12 75.24 262.21 190.16 120.54 50.17 180.16%
EPS 18.35 13.99 8.38 27.03 19.63 10.87 6.04 109.62%
DPS 3.00 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 2.12 2.09 2.06 1.98 1.93 1.85 1.83 10.29%
Adjusted Per Share Value based on latest NOSH - 120,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 242.28 158.53 77.42 269.72 195.67 123.94 51.63 180.02%
EPS 18.87 14.39 8.62 27.81 20.20 11.18 6.22 109.42%
DPS 3.09 3.09 0.00 6.17 3.09 3.08 0.00 -
NAPS 2.1801 2.1498 2.1197 2.0367 1.9858 1.9022 1.8832 10.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.95 1.92 2.10 1.99 2.00 1.90 2.00 -
P/RPS 0.83 1.25 2.79 0.76 1.05 1.58 3.99 -64.85%
P/EPS 10.63 13.72 25.06 7.36 10.19 17.48 33.11 -53.08%
EY 9.41 7.29 3.99 13.58 9.82 5.72 3.02 113.18%
DY 1.54 1.56 0.00 3.02 1.50 1.58 0.00 -
P/NAPS 0.92 0.92 1.02 1.01 1.04 1.03 1.09 -10.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 -
Price 2.25 2.01 1.88 2.10 1.84 2.05 2.00 -
P/RPS 0.96 1.30 2.50 0.80 0.97 1.70 3.99 -61.28%
P/EPS 12.26 14.37 22.43 7.77 9.37 18.86 33.11 -48.40%
EY 8.16 6.96 4.46 12.87 10.67 5.30 3.02 93.87%
DY 1.33 1.49 0.00 2.86 1.63 1.46 0.00 -
P/NAPS 1.06 0.96 0.91 1.06 0.95 1.11 1.09 -1.84%

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