[NPC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.65%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,694 94,625 90,312 86,392 83,672 84,352 60,231 38.00%
PBT 7,794 9,839 15,272 11,065 15,447 8,708 11,425 -22.48%
Tax -3,014 -2,590 -3,811 -629 -3,828 -2,249 -3,036 -0.48%
NP 4,780 7,249 11,461 10,436 11,619 6,459 8,389 -31.24%
-
NP to SH 5,226 6,728 10,059 8,877 10,524 5,787 7,251 -19.59%
-
Tax Rate 38.67% 26.32% 24.95% 5.68% 24.78% 25.83% 26.57% -
Total Cost 92,914 87,376 78,851 75,956 72,053 77,893 51,842 47.49%
-
Net Worth 254,108 250,650 247,273 120,061 231,599 222,115 219,690 10.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,597 - 3,601 - 3,601 - -
Div Payout % - 53.48% - 40.58% - 62.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,108 250,650 247,273 120,061 231,599 222,115 219,690 10.17%
NOSH 119,862 119,928 120,035 120,061 119,999 120,062 120,049 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.89% 7.66% 12.69% 12.08% 13.89% 7.66% 13.93% -
ROE 2.06% 2.68% 4.07% 7.39% 4.54% 2.61% 3.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.51 78.90 75.24 71.96 69.73 70.26 50.17 38.16%
EPS 4.36 5.61 8.38 7.40 8.77 4.82 6.04 -19.51%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.12 2.09 2.06 1.00 1.93 1.85 1.83 10.29%
Adjusted Per Share Value based on latest NOSH - 120,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.75 81.11 77.42 74.06 71.73 72.31 51.63 38.01%
EPS 4.48 5.77 8.62 7.61 9.02 4.96 6.22 -19.63%
DPS 0.00 3.08 0.00 3.09 0.00 3.09 0.00 -
NAPS 2.1783 2.1486 2.1197 1.0292 1.9853 1.904 1.8832 10.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.95 1.92 2.10 1.99 2.00 1.90 2.00 -
P/RPS 2.39 2.43 2.79 2.77 2.87 2.70 3.99 -28.91%
P/EPS 44.72 34.22 25.06 26.91 22.81 39.42 33.11 22.16%
EY 2.24 2.92 3.99 3.72 4.39 2.54 3.02 -18.04%
DY 0.00 1.56 0.00 1.51 0.00 1.58 0.00 -
P/NAPS 0.92 0.92 1.02 1.99 1.04 1.03 1.09 -10.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 -
Price 2.25 2.01 1.88 2.10 1.84 2.05 2.00 -
P/RPS 2.76 2.55 2.50 2.92 2.64 2.92 3.99 -21.76%
P/EPS 51.61 35.83 22.43 28.40 20.98 42.53 33.11 34.39%
EY 1.94 2.79 4.46 3.52 4.77 2.35 3.02 -25.53%
DY 0.00 1.49 0.00 1.43 0.00 1.46 0.00 -
P/NAPS 1.06 0.96 0.91 2.10 0.95 1.11 1.09 -1.84%

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