[NPC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.86%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 94,625 90,312 86,392 83,672 84,352 60,231 67,294 25.59%
PBT 9,839 15,272 11,065 15,447 8,708 11,425 14,505 -22.85%
Tax -2,590 -3,811 -629 -3,828 -2,249 -3,036 -4,034 -25.63%
NP 7,249 11,461 10,436 11,619 6,459 8,389 10,471 -21.79%
-
NP to SH 6,728 10,059 8,877 10,524 5,787 7,251 9,749 -21.95%
-
Tax Rate 26.32% 24.95% 5.68% 24.78% 25.83% 26.57% 27.81% -
Total Cost 87,376 78,851 75,956 72,053 77,893 51,842 56,823 33.32%
-
Net Worth 250,650 247,273 120,061 231,599 222,115 219,690 119,923 63.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,597 - 3,601 - 3,601 - - -
Div Payout % 53.48% - 40.58% - 62.24% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 250,650 247,273 120,061 231,599 222,115 219,690 119,923 63.69%
NOSH 119,928 120,035 120,061 119,999 120,062 120,049 119,923 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.66% 12.69% 12.08% 13.89% 7.66% 13.93% 15.56% -
ROE 2.68% 4.07% 7.39% 4.54% 2.61% 3.30% 8.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.90 75.24 71.96 69.73 70.26 50.17 56.11 25.59%
EPS 5.61 8.38 7.40 8.77 4.82 6.04 8.12 -21.90%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 2.09 2.06 1.00 1.93 1.85 1.83 1.00 63.68%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.11 77.42 74.06 71.73 72.31 51.63 57.69 25.57%
EPS 5.77 8.62 7.61 9.02 4.96 6.22 8.36 -21.95%
DPS 3.08 0.00 3.09 0.00 3.09 0.00 0.00 -
NAPS 2.1486 2.1197 1.0292 1.9853 1.904 1.8832 1.028 63.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.92 2.10 1.99 2.00 1.90 2.00 2.10 -
P/RPS 2.43 2.79 2.77 2.87 2.70 3.99 3.74 -25.04%
P/EPS 34.22 25.06 26.91 22.81 39.42 33.11 25.83 20.68%
EY 2.92 3.99 3.72 4.39 2.54 3.02 3.87 -17.16%
DY 1.56 0.00 1.51 0.00 1.58 0.00 0.00 -
P/NAPS 0.92 1.02 1.99 1.04 1.03 1.09 2.10 -42.40%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 -
Price 2.01 1.88 2.10 1.84 2.05 2.00 2.00 -
P/RPS 2.55 2.50 2.92 2.64 2.92 3.99 3.56 -19.99%
P/EPS 35.83 22.43 28.40 20.98 42.53 33.11 24.60 28.58%
EY 2.79 4.46 3.52 4.77 2.35 3.02 4.06 -22.18%
DY 1.49 0.00 1.43 0.00 1.46 0.00 0.00 -
P/NAPS 0.96 0.91 2.10 0.95 1.11 1.09 2.00 -38.77%

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