[NPC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.7%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 280,302 173,025 79,778 400,162 308,936 190,855 85,355 120.77%
PBT 8,700 9,003 6,760 19,960 17,423 9,797 6,391 22.80%
Tax -2,220 -2,433 -1,870 -5,815 -4,588 -2,596 -1,618 23.45%
NP 6,480 6,570 4,890 14,145 12,835 7,201 4,773 22.58%
-
NP to SH 6,231 6,302 4,655 12,531 11,969 6,689 4,358 26.88%
-
Tax Rate 25.52% 27.02% 27.66% 29.13% 26.33% 26.50% 25.32% -
Total Cost 273,822 166,455 74,888 386,017 296,101 183,654 80,582 125.85%
-
Net Worth 283,199 307,199 303,599 297,532 301,199 300,000 300,000 -3.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,200 1,200 - 4,798 4,800 2,400 - -
Div Payout % 19.26% 19.04% - 38.30% 40.10% 35.88% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 283,199 307,199 303,599 297,532 301,199 300,000 300,000 -3.76%
NOSH 120,000 120,000 120,000 119,972 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.31% 3.80% 6.13% 3.53% 4.15% 3.77% 5.59% -
ROE 2.20% 2.05% 1.53% 4.21% 3.97% 2.23% 1.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 233.59 144.19 66.48 333.54 257.45 159.05 71.13 120.77%
EPS 5.19 5.25 3.88 10.44 9.97 5.57 3.63 26.88%
DPS 1.00 1.00 0.00 4.00 4.00 2.00 0.00 -
NAPS 2.36 2.56 2.53 2.48 2.51 2.50 2.50 -3.76%
Adjusted Per Share Value based on latest NOSH - 120,404
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 240.28 148.32 68.39 343.03 264.83 163.61 73.17 120.77%
EPS 5.34 5.40 3.99 10.74 10.26 5.73 3.74 26.77%
DPS 1.03 1.03 0.00 4.11 4.11 2.06 0.00 -
NAPS 2.4277 2.6334 2.6025 2.5505 2.582 2.5717 2.5717 -3.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.18 2.01 2.10 2.06 2.40 2.55 2.50 -
P/RPS 0.93 1.39 3.16 0.62 0.93 1.60 3.51 -58.71%
P/EPS 41.98 38.27 54.14 19.72 24.06 45.75 68.84 -28.06%
EY 2.38 2.61 1.85 5.07 4.16 2.19 1.45 39.10%
DY 0.46 0.50 0.00 1.94 1.67 0.78 0.00 -
P/NAPS 0.92 0.79 0.83 0.83 0.96 1.02 1.00 -5.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 28/05/12 -
Price 2.25 2.35 2.00 2.10 2.25 2.60 2.40 -
P/RPS 0.96 1.63 3.01 0.63 0.87 1.63 3.37 -56.67%
P/EPS 43.33 44.75 51.56 20.11 22.56 46.64 66.09 -24.51%
EY 2.31 2.23 1.94 4.97 4.43 2.14 1.51 32.73%
DY 0.44 0.43 0.00 1.90 1.78 0.77 0.00 -
P/NAPS 0.95 0.92 0.79 0.85 0.90 1.04 0.96 -0.69%

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