[NPC] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -33.11%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,414 113,697 97,694 94,625 90,312 86,392 83,672 -5.87%
PBT 8,113 18,108 7,794 9,839 15,272 11,065 15,447 -34.92%
Tax -2,650 -4,264 -3,014 -2,590 -3,811 -629 -3,828 -21.76%
NP 5,463 13,844 4,780 7,249 11,461 10,436 11,619 -39.56%
-
NP to SH 4,951 12,842 5,226 6,728 10,059 8,877 10,524 -39.53%
-
Tax Rate 32.66% 23.55% 38.67% 26.32% 24.95% 5.68% 24.78% -
Total Cost 70,951 99,853 92,914 87,376 78,851 75,956 72,053 -1.02%
-
Net Worth 272,125 267,661 254,108 250,650 247,273 120,061 231,599 11.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 3,597 - 3,601 - -
Div Payout % - - - 53.48% - 40.58% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 272,125 267,661 254,108 250,650 247,273 120,061 231,599 11.36%
NOSH 119,878 120,027 119,862 119,928 120,035 120,061 119,999 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.15% 12.18% 4.89% 7.66% 12.69% 12.08% 13.89% -
ROE 1.82% 4.80% 2.06% 2.68% 4.07% 7.39% 4.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.74 94.73 81.51 78.90 75.24 71.96 69.73 -5.81%
EPS 4.13 10.70 4.36 5.61 8.38 7.40 8.77 -39.49%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.27 2.23 2.12 2.09 2.06 1.00 1.93 11.43%
Adjusted Per Share Value based on latest NOSH - 119,928
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.50 97.46 83.75 81.11 77.42 74.06 71.73 -5.88%
EPS 4.24 11.01 4.48 5.77 8.62 7.61 9.02 -39.57%
DPS 0.00 0.00 0.00 3.08 0.00 3.09 0.00 -
NAPS 2.3327 2.2945 2.1783 2.1486 2.1197 1.0292 1.9853 11.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.05 2.31 1.95 1.92 2.10 1.99 2.00 -
P/RPS 3.22 2.44 2.39 2.43 2.79 2.77 2.87 7.98%
P/EPS 49.64 21.59 44.72 34.22 25.06 26.91 22.81 68.01%
EY 2.01 4.63 2.24 2.92 3.99 3.72 4.39 -40.62%
DY 0.00 0.00 0.00 1.56 0.00 1.51 0.00 -
P/NAPS 0.90 1.04 0.92 0.92 1.02 1.99 1.04 -9.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 -
Price 2.25 2.30 2.25 2.01 1.88 2.10 1.84 -
P/RPS 3.53 2.43 2.76 2.55 2.50 2.92 2.64 21.39%
P/EPS 54.48 21.50 51.61 35.83 22.43 28.40 20.98 89.03%
EY 1.84 4.65 1.94 2.79 4.46 3.52 4.77 -47.04%
DY 0.00 0.00 0.00 1.49 0.00 1.43 0.00 -
P/NAPS 0.99 1.03 1.06 0.96 0.91 2.10 0.95 2.79%

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