[NPC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[NPC] NPC RESOURCES BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -81.68%

YoY- -27.18%

Quarter Report

NPC- 1st Quarter (31.03.2009).doc

Latest QR

Upcoming QR

NPC's Result

NPC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	314,647	228,255	144,583	60,231	401,755	334,461	220,616	26.62%
YoY %	37.85%	57.87%	140.05%	-85.01%	20.12%	51.60%	-	-
Horiz. %	142.62%	103.46%	65.54%	27.30%	182.11%	151.60%	100.00%	-
PBT	46,645	35,580	20,133	11,425	58,771	44,266	30,460	32.75%
YoY %	31.10%	76.72%	76.22%	-80.56%	32.77%	45.33%	-	-
Horiz. %	153.14%	116.81%	66.10%	37.51%	192.94%	145.33%	100.00%	-
Tax	-9,742	-9,113	-5,285	-3,036	-15,725	-11,691	-7,872	15.22%
YoY %	-6.90%	-72.43%	-74.08%	80.69%	-34.51%	-48.51%	-	-
Horiz. %	123.76%	115.76%	67.14%	38.57%	199.76%	148.51%	100.00%	-
NP	36,903	26,467	14,848	8,389	43,046	32,575	22,588	38.59%
YoY %	39.43%	78.25%	76.99%	-80.51%	32.14%	44.21%	-	-
Horiz. %	163.37%	117.17%	65.73%	37.14%	190.57%	144.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,439	23,562	13,038	7,251	39,571	29,822	20,699	34.81%
YoY %	37.68%	80.72%	79.81%	-81.68%	32.69%	44.07%	-	-
Horiz. %	156.72%	113.83%	62.99%	35.03%	191.17%	144.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	25.61%	26.25%	26.57%	26.76%	26.41%	25.84%	-
YoY %	-18.43%	-2.44%	-1.20%	-0.71%	1.33%	2.21%	-	-
Horiz. %	80.84%	99.11%	101.59%	102.83%	103.56%	102.21%	100.00%	-
Total Cost	277,744	201,788	129,735	51,842	358,709	301,886	198,028	25.22%
YoY %	37.64%	55.54%	150.25%	-85.55%	18.82%	52.45%	-	-
Horiz. %	140.25%	101.90%	65.51%	26.18%	181.14%	152.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,592	231,658	221,897	219,690	212,378	202,813	199,190	12.43%
YoY %	2.56%	4.40%	1.00%	3.44%	4.72%	1.82%	-	-
Horiz. %	119.28%	116.30%	111.40%	110.29%	106.62%	101.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	7,199	3,600	3,598	-	10,798	10,800	3,599	58.55%
YoY %	99.97%	0.06%	0.00%	-	-0.02%	200.08%	-	-
Horiz. %	200.03%	100.03%	99.97%	-	300.03%	300.08%	100.00%	-
Div Payout %	22.19%	15.28%	27.60%	-	27.29%	36.22%	17.39%	-
YoY %	45.22%	-44.64%	0.00%	-	-24.65%	108.28%	-	-
Horiz. %	127.60%	87.87%	158.71%	-	156.93%	208.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	237,592	231,658	221,897	219,690	212,378	202,813	199,190	12.43%
YoY %	2.56%	4.40%	1.00%	3.44%	4.72%	1.82%	-	-
Horiz. %	119.28%	116.30%	111.40%	110.29%	106.62%	101.82%	100.00%	-
NOSH	119,996	120,030	119,944	120,049	119,987	120,008	119,994	0.00%
YoY %	-0.03%	0.07%	-0.09%	0.05%	-0.02%	0.01%	-	-
Horiz. %	100.00%	100.03%	99.96%	100.05%	99.99%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	11.73%	11.60%	10.27%	13.93%	10.71%	9.74%	10.24%	-
YoY %	1.12%	12.95%	-26.27%	30.07%	9.96%	-4.88%	-	-
Horiz. %	114.55%	113.28%	100.29%	136.04%	104.59%	95.12%	100.00%	-
ROE	13.65%	10.17%	5.88%	3.30%	18.63%	14.70%	10.39%	-
YoY %	34.22%	72.96%	78.18%	-82.29%	26.73%	41.48%	-	-
Horiz. %	131.38%	97.88%	56.59%	31.76%	179.31%	141.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	262.21	190.16	120.54	50.17	334.83	278.70	183.86	26.61%
YoY %	37.89%	57.76%	140.26%	-85.02%	20.14%	51.58%	-	-
Horiz. %	142.61%	103.43%	65.56%	27.29%	182.11%	151.58%	100.00%	-
EPS	27.03	19.63	10.87	6.04	32.98	24.85	17.25	34.79%
YoY %	37.70%	80.59%	79.97%	-81.69%	32.72%	44.06%	-	-
Horiz. %	156.70%	113.80%	63.01%	35.01%	191.19%	144.06%	100.00%	-
DPS	6.00	3.00	3.00	0.00	9.00	9.00	3.00	58.53%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	200.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	0.00%	300.00%	300.00%	100.00%	-
NAPS	1.98	1.93	1.85	1.83	1.77	1.69	1.66	12.43%
YoY %	2.59%	4.32%	1.09%	3.39%	4.73%	1.81%	-	-
Horiz. %	119.28%	116.27%	111.45%	110.24%	106.63%	101.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,049
RPS	269.72	195.67	123.94	51.63	344.39	286.71	189.12	26.62%
YoY %	37.84%	57.87%	140.05%	-85.01%	20.12%	51.60%	-	-
Horiz. %	142.62%	103.46%	65.54%	27.30%	182.10%	151.60%	100.00%	-
EPS	27.81	20.20	11.18	6.22	33.92	25.56	17.74	34.83%
YoY %	37.67%	80.68%	79.74%	-81.66%	32.71%	44.08%	-	-
Horiz. %	156.76%	113.87%	63.02%	35.06%	191.21%	144.08%	100.00%	-
DPS	6.17	3.09	3.08	0.00	9.26	9.26	3.09	58.36%
YoY %	99.68%	0.32%	0.00%	0.00%	0.00%	199.68%	-	-
Horiz. %	199.68%	100.00%	99.68%	0.00%	299.68%	299.68%	100.00%	-
NAPS	2.0367	1.9858	1.9022	1.8832	1.8206	1.7386	1.7075	12.43%
YoY %	2.56%	4.39%	1.01%	3.44%	4.72%	1.82%	-	-
Horiz. %	119.28%	116.30%	111.40%	110.29%	106.62%	101.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.99	2.00	1.90	2.00	2.10	2.28	2.55	-
P/RPS	0.76	1.05	1.58	3.99	0.63	0.82	1.39	-33.06%
YoY %	-27.62%	-33.54%	-60.40%	533.33%	-23.17%	-41.01%	-	-
Horiz. %	54.68%	75.54%	113.67%	287.05%	45.32%	58.99%	100.00%	-
P/EPS	7.36	10.19	17.48	33.11	6.37	9.18	14.78	-37.09%
YoY %	-27.77%	-41.70%	-47.21%	419.78%	-30.61%	-37.89%	-	-
Horiz. %	49.80%	68.94%	118.27%	224.02%	43.10%	62.11%	100.00%	-
EY	13.58	9.82	5.72	3.02	15.70	10.90	6.76	59.00%
YoY %	38.29%	71.68%	89.40%	-80.76%	44.04%	61.24%	-	-
Horiz. %	200.89%	145.27%	84.62%	44.67%	232.25%	161.24%	100.00%	-
DY	3.02	1.50	1.58	0.00	4.29	3.95	1.18	86.78%
YoY %	101.33%	-5.06%	0.00%	0.00%	8.61%	234.75%	-	-
Horiz. %	255.93%	127.12%	133.90%	0.00%	363.56%	334.75%	100.00%	-
P/NAPS	1.01	1.04	1.03	1.09	1.19	1.35	1.54	-24.45%
YoY %	-2.88%	0.97%	-5.50%	-8.40%	-11.85%	-12.34%	-	-
Horiz. %	65.58%	67.53%	66.88%	70.78%	77.27%	87.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	01/03/10	24/11/09	27/08/09	27/05/09	25/02/09	25/11/08	28/08/08	-
Price	2.10	1.84	2.05	2.00	2.00	2.00	2.60	-
P/RPS	0.80	0.97	1.70	3.99	0.60	0.72	1.41	-31.39%
YoY %	-17.53%	-42.94%	-57.39%	565.00%	-16.67%	-48.94%	-	-
Horiz. %	56.74%	68.79%	120.57%	282.98%	42.55%	51.06%	100.00%	-
P/EPS	7.77	9.37	18.86	33.11	6.06	8.05	15.07	-35.62%
YoY %	-17.08%	-50.32%	-43.04%	446.37%	-24.72%	-46.58%	-	-
Horiz. %	51.56%	62.18%	125.15%	219.71%	40.21%	53.42%	100.00%	-
EY	12.87	10.67	5.30	3.02	16.49	12.43	6.63	55.42%
YoY %	20.62%	101.32%	75.50%	-81.69%	32.66%	87.48%	-	-
Horiz. %	194.12%	160.94%	79.94%	45.55%	248.72%	187.48%	100.00%	-
DY	2.86	1.63	1.46	0.00	4.50	4.50	1.15	83.25%
YoY %	75.46%	11.64%	0.00%	0.00%	0.00%	291.30%	-	-
Horiz. %	248.70%	141.74%	126.96%	0.00%	391.30%	391.30%	100.00%	-
P/NAPS	1.06	0.95	1.11	1.09	1.13	1.18	1.57	-22.98%
YoY %	11.58%	-14.41%	1.83%	-3.54%	-4.24%	-24.84%	-	-
Horiz. %	67.52%	60.51%	70.70%	69.43%	71.97%	75.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos