[NPC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.8%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 458,863 334,650 202,033 76,414 396,328 282,631 184,937 82.97%
PBT 50,274 38,491 20,348 8,113 51,013 32,905 25,111 58.64%
Tax -13,025 -10,210 -5,755 -2,650 -13,679 -9,415 -6,401 60.37%
NP 37,249 28,281 14,593 5,463 37,334 23,490 18,710 58.05%
-
NP to SH 33,716 25,500 13,010 4,951 34,855 22,013 16,787 58.98%
-
Tax Rate 25.91% 26.53% 28.28% 32.66% 26.81% 28.61% 25.49% -
Total Cost 421,614 306,369 187,440 70,951 358,994 259,141 166,227 85.66%
-
Net Worth 296,382 289,200 278,442 272,125 267,569 254,319 250,785 11.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,799 4,800 2,400 - 3,599 3,598 3,599 21.08%
Div Payout % 14.24% 18.82% 18.45% - 10.33% 16.35% 21.44% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,382 289,200 278,442 272,125 267,569 254,319 250,785 11.74%
NOSH 119,992 120,000 120,018 119,878 119,986 119,961 119,992 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.12% 8.45% 7.22% 7.15% 9.42% 8.31% 10.12% -
ROE 11.38% 8.82% 4.67% 1.82% 13.03% 8.66% 6.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 382.41 278.88 168.33 63.74 330.31 235.60 154.12 82.97%
EPS 28.10 21.25 10.84 4.13 29.05 18.35 13.99 58.99%
DPS 4.00 4.00 2.00 0.00 3.00 3.00 3.00 21.07%
NAPS 2.47 2.41 2.32 2.27 2.23 2.12 2.09 11.74%
Adjusted Per Share Value based on latest NOSH - 119,878
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 393.35 286.87 173.19 65.50 339.74 242.28 158.53 82.97%
EPS 28.90 21.86 11.15 4.24 29.88 18.87 14.39 58.97%
DPS 4.11 4.11 2.06 0.00 3.09 3.09 3.09 20.88%
NAPS 2.5407 2.4791 2.3869 2.3327 2.2937 2.1801 2.1498 11.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.11 1.91 2.20 2.05 2.31 1.95 1.92 -
P/RPS 0.55 0.68 1.31 3.22 0.70 0.83 1.25 -42.06%
P/EPS 7.51 8.99 20.30 49.64 7.95 10.63 13.72 -33.01%
EY 13.32 11.13 4.93 2.01 12.58 9.41 7.29 49.29%
DY 1.90 2.09 0.91 0.00 1.30 1.54 1.56 14.00%
P/NAPS 0.85 0.79 0.95 0.90 1.04 0.92 0.92 -5.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 -
Price 2.45 2.05 1.99 2.25 2.30 2.25 2.01 -
P/RPS 0.64 0.74 1.18 3.53 0.70 0.96 1.30 -37.57%
P/EPS 8.72 9.65 18.36 54.48 7.92 12.26 14.37 -28.25%
EY 11.47 10.37 5.45 1.84 12.63 8.16 6.96 39.39%
DY 1.63 1.95 1.01 0.00 1.30 1.33 1.49 6.15%
P/NAPS 0.99 0.85 0.86 0.99 1.03 1.06 0.96 2.06%

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