[NPC] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -34.22%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 118,081 105,500 85,355 124,213 132,617 125,619 76,414 33.55%
PBT 7,626 3,406 6,391 11,783 18,143 12,235 8,113 -4.03%
Tax -1,992 -978 -1,618 -2,815 -4,455 -3,105 -2,650 -17.28%
NP 5,634 2,428 4,773 8,968 13,688 9,130 5,463 2.07%
-
NP to SH 5,280 2,331 4,358 8,216 12,490 8,059 4,951 4.37%
-
Tax Rate 26.12% 28.71% 25.32% 23.89% 24.55% 25.38% 32.66% -
Total Cost 112,447 103,072 80,582 115,245 118,929 116,489 70,951 35.81%
-
Net Worth 301,199 300,000 300,000 296,327 289,153 278,227 272,125 6.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,400 2,400 - - 2,399 2,398 - -
Div Payout % 45.45% 102.96% - - 19.21% 29.76% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 301,199 300,000 300,000 296,327 289,153 278,227 272,125 6.98%
NOSH 120,000 120,000 120,000 119,970 119,980 119,925 119,878 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.77% 2.30% 5.59% 7.22% 10.32% 7.27% 7.15% -
ROE 1.75% 0.78% 1.45% 2.77% 4.32% 2.90% 1.82% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 98.40 87.92 71.13 103.54 110.53 104.75 63.74 33.46%
EPS 4.40 1.94 3.63 6.85 10.41 6.72 4.13 4.30%
DPS 2.00 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.51 2.50 2.50 2.47 2.41 2.32 2.27 6.91%
Adjusted Per Share Value based on latest NOSH - 119,970
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 98.40 87.92 71.13 103.51 110.51 104.68 63.68 33.55%
EPS 4.40 1.94 3.63 6.85 10.41 6.72 4.13 4.30%
DPS 2.00 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.51 2.50 2.50 2.4694 2.4096 2.3186 2.2677 6.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.40 2.55 2.50 2.11 1.91 2.20 2.05 -
P/RPS 2.44 2.90 3.51 2.04 1.73 2.10 3.22 -16.84%
P/EPS 54.55 131.27 68.84 30.81 18.35 32.74 49.64 6.47%
EY 1.83 0.76 1.45 3.25 5.45 3.05 2.01 -6.04%
DY 0.83 0.78 0.00 0.00 1.05 0.91 0.00 -
P/NAPS 0.96 1.02 1.00 0.85 0.79 0.95 0.90 4.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 26/05/11 -
Price 2.25 2.60 2.40 2.45 2.05 1.99 2.25 -
P/RPS 2.29 2.96 3.37 2.37 1.85 1.90 3.53 -25.00%
P/EPS 51.14 133.85 66.09 35.78 19.69 29.61 54.48 -4.11%
EY 1.96 0.75 1.51 2.80 5.08 3.38 1.84 4.28%
DY 0.89 0.77 0.00 0.00 0.98 1.01 0.00 -
P/NAPS 0.90 1.04 0.96 0.99 0.85 0.86 0.99 -6.14%

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