[NPC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.33%
YoY- -55.67%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 456,413 418,795 371,528 382,332 394,585 400,162 433,149 3.55%
PBT 19,603 18,189 11,237 19,166 20,329 19,960 29,206 -23.35%
Tax -4,117 -3,389 -3,447 -5,652 -6,067 -5,815 -7,403 -32.39%
NP 15,486 14,800 7,790 13,514 14,262 14,145 21,803 -20.41%
-
NP to SH 14,808 14,162 6,793 12,144 12,828 12,531 20,185 -18.67%
-
Tax Rate 21.00% 18.63% 30.68% 29.49% 29.84% 29.13% 25.35% -
Total Cost 440,927 403,995 363,738 368,818 380,323 386,017 411,346 4.74%
-
Net Worth 303,599 283,199 283,199 307,199 303,599 298,602 301,199 0.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,223 1,200 1,200 3,600 4,800 4,800 4,800 -59.84%
Div Payout % 8.27% 8.47% 17.67% 29.64% 37.42% 38.31% 23.78% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 303,599 283,199 283,199 307,199 303,599 298,602 301,199 0.53%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.39% 3.53% 2.10% 3.53% 3.61% 3.53% 5.03% -
ROE 4.88% 5.00% 2.40% 3.95% 4.23% 4.20% 6.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 380.34 349.00 309.61 318.61 328.82 332.35 360.96 3.55%
EPS 12.34 11.80 5.66 10.12 10.69 10.41 16.82 -18.67%
DPS 1.02 1.00 1.00 3.00 4.00 4.00 4.00 -59.82%
NAPS 2.53 2.36 2.36 2.56 2.53 2.48 2.51 0.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 391.25 359.00 318.48 327.74 338.25 343.03 371.31 3.55%
EPS 12.69 12.14 5.82 10.41 11.00 10.74 17.30 -18.68%
DPS 1.05 1.03 1.03 3.09 4.11 4.11 4.11 -59.77%
NAPS 2.6025 2.4277 2.4277 2.6334 2.6025 2.5597 2.582 0.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.80 2.25 2.18 2.01 2.10 2.06 2.40 -
P/RPS 0.74 0.64 0.70 0.63 0.64 0.62 0.66 7.93%
P/EPS 22.69 19.07 38.51 19.86 19.64 19.79 14.27 36.26%
EY 4.41 5.25 2.60 5.03 5.09 5.05 7.01 -26.60%
DY 0.36 0.44 0.46 1.49 1.90 1.94 1.67 -64.08%
P/NAPS 1.11 0.95 0.92 0.79 0.83 0.83 0.96 10.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 -
Price 2.88 2.04 2.25 2.35 2.00 2.10 2.25 -
P/RPS 0.76 0.58 0.73 0.74 0.61 0.63 0.62 14.55%
P/EPS 23.34 17.29 39.75 23.22 18.71 20.18 13.38 44.95%
EY 4.28 5.79 2.52 4.31 5.35 4.96 7.48 -31.10%
DY 0.35 0.49 0.44 1.28 2.00 1.90 1.78 -66.21%
P/NAPS 1.14 0.86 0.95 0.92 0.79 0.85 0.90 17.08%

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