[NPC] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 62.78%
YoY- 19.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 85,355 124,213 132,617 125,619 76,414 113,697 97,694 -8.60%
PBT 6,391 11,783 18,143 12,235 8,113 18,108 7,794 -12.38%
Tax -1,618 -2,815 -4,455 -3,105 -2,650 -4,264 -3,014 -33.92%
NP 4,773 8,968 13,688 9,130 5,463 13,844 4,780 -0.09%
-
NP to SH 4,358 8,216 12,490 8,059 4,951 12,842 5,226 -11.39%
-
Tax Rate 25.32% 23.89% 24.55% 25.38% 32.66% 23.55% 38.67% -
Total Cost 80,582 115,245 118,929 116,489 70,951 99,853 92,914 -9.04%
-
Net Worth 300,000 296,327 289,153 278,227 272,125 267,661 254,108 11.69%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 2,399 2,398 - - - -
Div Payout % - - 19.21% 29.76% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 300,000 296,327 289,153 278,227 272,125 267,661 254,108 11.69%
NOSH 120,000 119,970 119,980 119,925 119,878 120,027 119,862 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.59% 7.22% 10.32% 7.27% 7.15% 12.18% 4.89% -
ROE 1.45% 2.77% 4.32% 2.90% 1.82% 4.80% 2.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.13 103.54 110.53 104.75 63.74 94.73 81.51 -8.67%
EPS 3.63 6.85 10.41 6.72 4.13 10.70 4.36 -11.48%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.50 2.47 2.41 2.32 2.27 2.23 2.12 11.60%
Adjusted Per Share Value based on latest NOSH - 119,925
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.17 106.48 113.68 107.68 65.50 97.46 83.75 -8.60%
EPS 3.74 7.04 10.71 6.91 4.24 11.01 4.48 -11.32%
DPS 0.00 0.00 2.06 2.06 0.00 0.00 0.00 -
NAPS 2.5717 2.5402 2.4787 2.385 2.3327 2.2945 2.1783 11.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.50 2.11 1.91 2.20 2.05 2.31 1.95 -
P/RPS 3.51 2.04 1.73 2.10 3.22 2.44 2.39 29.17%
P/EPS 68.84 30.81 18.35 32.74 49.64 21.59 44.72 33.28%
EY 1.45 3.25 5.45 3.05 2.01 4.63 2.24 -25.14%
DY 0.00 0.00 1.05 0.91 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.79 0.95 0.90 1.04 0.92 5.71%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 -
Price 2.40 2.45 2.05 1.99 2.25 2.30 2.25 -
P/RPS 3.37 2.37 1.85 1.90 3.53 2.43 2.76 14.22%
P/EPS 66.09 35.78 19.69 29.61 54.48 21.50 51.61 17.90%
EY 1.51 2.80 5.08 3.38 1.84 4.65 1.94 -15.37%
DY 0.00 0.00 0.98 1.01 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.85 0.86 0.99 1.03 1.06 -6.38%

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