[NPC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.86%
YoY- -21.05%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 83,672 84,352 60,231 67,294 113,845 116,997 103,619 -13.27%
PBT 15,447 8,708 11,425 14,505 13,806 15,591 14,869 2.57%
Tax -3,828 -2,249 -3,036 -4,034 -3,819 -4,104 -3,768 1.05%
NP 11,619 6,459 8,389 10,471 9,987 11,487 11,101 3.08%
-
NP to SH 10,524 5,787 7,251 9,749 9,123 10,741 9,958 3.75%
-
Tax Rate 24.78% 25.83% 26.57% 27.81% 27.66% 26.32% 25.34% -
Total Cost 72,053 77,893 51,842 56,823 103,858 105,510 92,518 -15.33%
-
Net Worth 231,599 222,115 219,690 119,923 202,866 199,218 193,161 12.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,601 - - 7,202 3,600 - -
Div Payout % - 62.24% - - 78.95% 33.52% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,599 222,115 219,690 119,923 202,866 199,218 193,161 12.84%
NOSH 119,999 120,062 120,049 119,923 120,039 120,011 119,975 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.89% 7.66% 13.93% 15.56% 8.77% 9.82% 10.71% -
ROE 4.54% 2.61% 3.30% 8.13% 4.50% 5.39% 5.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.73 70.26 50.17 56.11 94.84 97.49 86.37 -13.28%
EPS 8.77 4.82 6.04 8.12 7.60 8.95 8.30 3.73%
DPS 0.00 3.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 1.93 1.85 1.83 1.00 1.69 1.66 1.61 12.83%
Adjusted Per Share Value based on latest NOSH - 119,923
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.73 72.31 51.63 57.69 97.59 100.29 88.82 -13.26%
EPS 9.02 4.96 6.22 8.36 7.82 9.21 8.54 3.70%
DPS 0.00 3.09 0.00 0.00 6.17 3.09 0.00 -
NAPS 1.9853 1.904 1.8832 1.028 1.739 1.7077 1.6558 12.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.00 1.90 2.00 2.10 2.28 2.55 2.40 -
P/RPS 2.87 2.70 3.99 3.74 2.40 2.62 2.78 2.14%
P/EPS 22.81 39.42 33.11 25.83 30.00 28.49 28.92 -14.62%
EY 4.39 2.54 3.02 3.87 3.33 3.51 3.46 17.18%
DY 0.00 1.58 0.00 0.00 2.63 1.18 0.00 -
P/NAPS 1.04 1.03 1.09 2.10 1.35 1.54 1.49 -21.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 26/05/08 -
Price 1.84 2.05 2.00 2.00 2.00 2.60 2.60 -
P/RPS 2.64 2.92 3.99 3.56 2.11 2.67 3.01 -8.36%
P/EPS 20.98 42.53 33.11 24.60 26.32 29.05 31.33 -23.43%
EY 4.77 2.35 3.02 4.06 3.80 3.44 3.19 30.73%
DY 0.00 1.46 0.00 0.00 3.00 1.15 0.00 -
P/NAPS 0.95 1.11 1.09 2.00 1.18 1.57 1.61 -29.62%

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