[NPC] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 145.73%
YoY- 44.67%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 132,617 125,619 76,414 113,697 97,694 94,625 90,312 29.16%
PBT 18,143 12,235 8,113 18,108 7,794 9,839 15,272 12.15%
Tax -4,455 -3,105 -2,650 -4,264 -3,014 -2,590 -3,811 10.95%
NP 13,688 9,130 5,463 13,844 4,780 7,249 11,461 12.55%
-
NP to SH 12,490 8,059 4,951 12,842 5,226 6,728 10,059 15.50%
-
Tax Rate 24.55% 25.38% 32.66% 23.55% 38.67% 26.32% 24.95% -
Total Cost 118,929 116,489 70,951 99,853 92,914 87,376 78,851 31.48%
-
Net Worth 289,153 278,227 272,125 267,661 254,108 250,650 247,273 10.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,399 2,398 - - - 3,597 - -
Div Payout % 19.21% 29.76% - - - 53.48% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 289,153 278,227 272,125 267,661 254,108 250,650 247,273 10.98%
NOSH 119,980 119,925 119,878 120,027 119,862 119,928 120,035 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.32% 7.27% 7.15% 12.18% 4.89% 7.66% 12.69% -
ROE 4.32% 2.90% 1.82% 4.80% 2.06% 2.68% 4.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 110.53 104.75 63.74 94.73 81.51 78.90 75.24 29.19%
EPS 10.41 6.72 4.13 10.70 4.36 5.61 8.38 15.54%
DPS 2.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.41 2.32 2.27 2.23 2.12 2.09 2.06 11.01%
Adjusted Per Share Value based on latest NOSH - 120,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 113.68 107.68 65.50 97.46 83.75 81.11 77.42 29.15%
EPS 10.71 6.91 4.24 11.01 4.48 5.77 8.62 15.55%
DPS 2.06 2.06 0.00 0.00 0.00 3.08 0.00 -
NAPS 2.4787 2.385 2.3327 2.2945 2.1783 2.1486 2.1197 10.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.91 2.20 2.05 2.31 1.95 1.92 2.10 -
P/RPS 1.73 2.10 3.22 2.44 2.39 2.43 2.79 -27.26%
P/EPS 18.35 32.74 49.64 21.59 44.72 34.22 25.06 -18.74%
EY 5.45 3.05 2.01 4.63 2.24 2.92 3.99 23.08%
DY 1.05 0.91 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.79 0.95 0.90 1.04 0.92 0.92 1.02 -15.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 -
Price 2.05 1.99 2.25 2.30 2.25 2.01 1.88 -
P/RPS 1.85 1.90 3.53 2.43 2.76 2.55 2.50 -18.17%
P/EPS 19.69 29.61 54.48 21.50 51.61 35.83 22.43 -8.31%
EY 5.08 3.38 1.84 4.65 1.94 2.79 4.46 9.05%
DY 0.98 1.01 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.85 0.86 0.99 1.03 1.06 0.96 0.91 -4.44%

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