[NPC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.67%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 382,430 396,328 369,023 355,001 344,728 314,647 295,549 18.76%
PBT 43,854 51,013 43,970 51,623 50,492 46,645 50,085 -8.48%
Tax -12,518 -13,679 -10,044 -10,858 -10,517 -9,742 -13,147 -3.21%
NP 31,336 37,334 33,926 40,765 39,975 36,903 36,938 -10.39%
-
NP to SH 29,747 34,855 30,890 36,188 35,247 32,439 33,311 -7.27%
-
Tax Rate 28.54% 26.81% 22.84% 21.03% 20.83% 20.89% 26.25% -
Total Cost 351,094 358,994 335,097 314,236 304,753 277,744 258,611 22.63%
-
Net Worth 272,125 267,661 254,108 250,650 247,273 120,061 231,599 11.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,597 3,597 7,199 7,199 7,203 7,203 3,601 -0.07%
Div Payout % 12.09% 10.32% 23.31% 19.90% 20.44% 22.21% 10.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 272,125 267,661 254,108 250,650 247,273 120,061 231,599 11.36%
NOSH 119,878 120,027 119,862 119,928 120,035 120,061 119,999 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.19% 9.42% 9.19% 11.48% 11.60% 11.73% 12.50% -
ROE 10.93% 13.02% 12.16% 14.44% 14.25% 27.02% 14.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 319.01 330.20 307.87 296.01 287.19 262.07 246.29 18.84%
EPS 24.81 29.04 25.77 30.17 29.36 27.02 27.76 -7.22%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 3.00 0.00%
NAPS 2.27 2.23 2.12 2.09 2.06 1.00 1.93 11.43%
Adjusted Per Share Value based on latest NOSH - 119,928
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 327.83 339.74 316.34 304.32 295.51 269.72 253.35 18.76%
EPS 25.50 29.88 26.48 31.02 30.21 27.81 28.55 -7.26%
DPS 3.08 3.08 6.17 6.17 6.18 6.18 3.09 -0.21%
NAPS 2.3327 2.2945 2.1783 2.1486 2.1197 1.0292 1.9853 11.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.05 2.31 1.95 1.92 2.10 1.99 2.00 -
P/RPS 0.64 0.70 0.63 0.65 0.73 0.76 0.81 -14.54%
P/EPS 8.26 7.95 7.57 6.36 7.15 7.37 7.20 9.59%
EY 12.10 12.57 13.22 15.72 13.98 13.58 13.88 -8.75%
DY 1.46 1.30 3.08 3.13 2.86 3.02 1.50 -1.78%
P/NAPS 0.90 1.04 0.92 0.92 1.02 1.99 1.04 -9.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 -
Price 2.25 2.30 2.25 2.01 1.88 2.10 1.84 -
P/RPS 0.71 0.70 0.73 0.68 0.65 0.80 0.75 -3.59%
P/EPS 9.07 7.92 8.73 6.66 6.40 7.77 6.63 23.25%
EY 11.03 12.63 11.45 15.01 15.62 12.87 15.09 -18.87%
DY 1.33 1.30 2.67 2.99 3.19 2.86 1.63 -12.69%
P/NAPS 0.99 1.03 1.06 0.96 0.91 2.10 0.95 2.79%

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