[NPC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -62.85%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 418,795 280,302 173,025 79,778 400,162 308,936 190,855 68.62%
PBT 18,189 8,700 9,003 6,760 19,960 17,423 9,797 50.88%
Tax -3,389 -2,220 -2,433 -1,870 -5,815 -4,588 -2,596 19.38%
NP 14,800 6,480 6,570 4,890 14,145 12,835 7,201 61.43%
-
NP to SH 14,162 6,231 6,302 4,655 12,531 11,969 6,689 64.65%
-
Tax Rate 18.63% 25.52% 27.02% 27.66% 29.13% 26.33% 26.50% -
Total Cost 403,995 273,822 166,455 74,888 386,017 296,101 183,654 68.89%
-
Net Worth 283,239 283,199 307,199 303,599 297,532 301,199 300,000 -3.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,200 1,200 1,200 - 4,798 4,800 2,400 -36.92%
Div Payout % 8.47% 19.26% 19.04% - 38.30% 40.10% 35.88% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,239 283,199 307,199 303,599 297,532 301,199 300,000 -3.75%
NOSH 120,000 120,000 120,000 120,000 119,972 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.53% 2.31% 3.80% 6.13% 3.53% 4.15% 3.77% -
ROE 5.00% 2.20% 2.05% 1.53% 4.21% 3.97% 2.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 348.95 233.59 144.19 66.48 333.54 257.45 159.05 68.60%
EPS 11.80 5.19 5.25 3.88 10.44 9.97 5.57 64.72%
DPS 1.00 1.00 1.00 0.00 4.00 4.00 2.00 -36.92%
NAPS 2.36 2.36 2.56 2.53 2.48 2.51 2.50 -3.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 348.95 233.59 144.19 66.48 333.47 257.45 159.05 68.60%
EPS 11.80 5.19 5.25 3.88 10.44 9.97 5.57 64.72%
DPS 1.00 1.00 1.00 0.00 4.00 4.00 2.00 -36.92%
NAPS 2.36 2.36 2.56 2.53 2.4794 2.51 2.50 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.18 2.01 2.10 2.06 2.40 2.55 -
P/RPS 0.64 0.93 1.39 3.16 0.62 0.93 1.60 -45.62%
P/EPS 19.47 41.98 38.27 54.14 19.72 24.06 45.75 -43.33%
EY 5.14 2.38 2.61 1.85 5.07 4.16 2.19 76.33%
DY 0.44 0.46 0.50 0.00 1.94 1.67 0.78 -31.65%
P/NAPS 0.95 0.92 0.79 0.83 0.83 0.96 1.02 -4.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 -
Price 2.04 2.25 2.35 2.00 2.10 2.25 2.60 -
P/RPS 0.58 0.96 1.63 3.01 0.63 0.87 1.63 -49.69%
P/EPS 17.65 43.33 44.75 51.56 20.11 22.56 46.64 -47.58%
EY 5.66 2.31 2.23 1.94 4.97 4.43 2.14 90.91%
DY 0.49 0.44 0.43 0.00 1.90 1.78 0.77 -25.95%
P/NAPS 0.86 0.95 0.92 0.79 0.85 0.90 1.04 -11.86%

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