[NPC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.96%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,226 118,081 105,500 85,355 124,213 132,617 125,619 -19.12%
PBT 2,537 7,626 3,406 6,391 11,783 18,143 12,235 -64.79%
Tax -1,227 -1,992 -978 -1,618 -2,815 -4,455 -3,105 -45.99%
NP 1,310 5,634 2,428 4,773 8,968 13,688 9,130 -72.43%
-
NP to SH 562 5,280 2,331 4,358 8,216 12,490 8,059 -82.92%
-
Tax Rate 48.36% 26.12% 28.71% 25.32% 23.89% 24.55% 25.38% -
Total Cost 89,916 112,447 103,072 80,582 115,245 118,929 116,489 -15.78%
-
Net Worth 298,602 301,199 300,000 300,000 296,327 289,153 278,227 4.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 2,400 2,400 - - 2,399 2,398 -
Div Payout % - 45.45% 102.96% - - 19.21% 29.76% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 298,602 301,199 300,000 300,000 296,327 289,153 278,227 4.80%
NOSH 120,404 120,000 120,000 120,000 119,970 119,980 119,925 0.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.44% 4.77% 2.30% 5.59% 7.22% 10.32% 7.27% -
ROE 0.19% 1.75% 0.78% 1.45% 2.77% 4.32% 2.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.77 98.40 87.92 71.13 103.54 110.53 104.75 -19.34%
EPS 0.47 4.40 1.94 3.63 6.85 10.41 6.72 -82.88%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 2.00 -
NAPS 2.48 2.51 2.50 2.50 2.47 2.41 2.32 4.52%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.02 98.40 87.92 71.13 103.51 110.51 104.68 -19.12%
EPS 0.47 4.40 1.94 3.63 6.85 10.41 6.72 -82.88%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 2.00 -
NAPS 2.4884 2.51 2.50 2.50 2.4694 2.4096 2.3186 4.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.06 2.40 2.55 2.50 2.11 1.91 2.20 -
P/RPS 2.72 2.44 2.90 3.51 2.04 1.73 2.10 18.72%
P/EPS 441.34 54.55 131.27 68.84 30.81 18.35 32.74 461.96%
EY 0.23 1.83 0.76 1.45 3.25 5.45 3.05 -82.01%
DY 0.00 0.83 0.78 0.00 0.00 1.05 0.91 -
P/NAPS 0.83 0.96 1.02 1.00 0.85 0.79 0.95 -8.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 -
Price 2.10 2.25 2.60 2.40 2.45 2.05 1.99 -
P/RPS 2.77 2.29 2.96 3.37 2.37 1.85 1.90 28.42%
P/EPS 449.91 51.14 133.85 66.09 35.78 19.69 29.61 508.43%
EY 0.22 1.96 0.75 1.51 2.80 5.08 3.38 -83.68%
DY 0.00 0.89 0.77 0.00 0.00 0.98 1.01 -
P/NAPS 0.85 0.90 1.04 0.96 0.99 0.85 0.86 -0.77%

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