[NPC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.07%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 400,162 308,936 190,855 85,355 458,863 334,650 202,033 57.38%
PBT 19,960 17,423 9,797 6,391 50,274 38,491 20,348 -1.26%
Tax -5,815 -4,588 -2,596 -1,618 -13,025 -10,210 -5,755 0.69%
NP 14,145 12,835 7,201 4,773 37,249 28,281 14,593 -2.04%
-
NP to SH 12,531 11,969 6,689 4,358 33,716 25,500 13,010 -2.45%
-
Tax Rate 29.13% 26.33% 26.50% 25.32% 25.91% 26.53% 28.28% -
Total Cost 386,017 296,101 183,654 80,582 421,614 306,369 187,440 61.51%
-
Net Worth 297,532 301,199 300,000 300,000 296,382 289,200 278,442 4.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,798 4,800 2,400 - 4,799 4,800 2,400 58.36%
Div Payout % 38.30% 40.10% 35.88% - 14.24% 18.82% 18.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 297,532 301,199 300,000 300,000 296,382 289,200 278,442 4.49%
NOSH 119,972 120,000 120,000 120,000 119,992 120,000 120,018 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.53% 4.15% 3.77% 5.59% 8.12% 8.45% 7.22% -
ROE 4.21% 3.97% 2.23% 1.45% 11.38% 8.82% 4.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 333.54 257.45 159.05 71.13 382.41 278.88 168.33 57.43%
EPS 10.44 9.97 5.57 3.63 28.10 21.25 10.84 -2.46%
DPS 4.00 4.00 2.00 0.00 4.00 4.00 2.00 58.40%
NAPS 2.48 2.51 2.50 2.50 2.47 2.41 2.32 4.52%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 343.03 264.83 163.61 73.17 393.35 286.87 173.19 57.38%
EPS 10.74 10.26 5.73 3.74 28.90 21.86 11.15 -2.45%
DPS 4.11 4.11 2.06 0.00 4.11 4.11 2.06 58.15%
NAPS 2.5505 2.582 2.5717 2.5717 2.5407 2.4791 2.3869 4.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.06 2.40 2.55 2.50 2.11 1.91 2.20 -
P/RPS 0.62 0.93 1.60 3.51 0.55 0.68 1.31 -39.13%
P/EPS 19.72 24.06 45.75 68.84 7.51 8.99 20.30 -1.90%
EY 5.07 4.16 2.19 1.45 13.32 11.13 4.93 1.87%
DY 1.94 1.67 0.78 0.00 1.90 2.09 0.91 65.26%
P/NAPS 0.83 0.96 1.02 1.00 0.85 0.79 0.95 -8.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 -
Price 2.10 2.25 2.60 2.40 2.45 2.05 1.99 -
P/RPS 0.63 0.87 1.63 3.37 0.64 0.74 1.18 -34.06%
P/EPS 20.11 22.56 46.64 66.09 8.72 9.65 18.36 6.22%
EY 4.97 4.43 2.14 1.51 11.47 10.37 5.45 -5.93%
DY 1.90 1.78 0.77 0.00 1.63 1.95 1.01 52.09%
P/NAPS 0.85 0.90 1.04 0.96 0.99 0.85 0.86 -0.77%

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