[NPC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -26.32%
YoY- -47.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 382,332 394,585 400,162 433,149 447,685 467,804 458,863 -11.46%
PBT 19,166 20,329 19,960 29,206 39,723 48,552 50,274 -47.45%
Tax -5,652 -6,067 -5,815 -7,403 -9,866 -11,993 -13,025 -42.71%
NP 13,514 14,262 14,145 21,803 29,857 36,559 37,249 -49.16%
-
NP to SH 12,144 12,828 12,531 20,185 27,395 33,123 33,716 -49.40%
-
Tax Rate 29.49% 29.84% 29.13% 25.35% 24.84% 24.70% 25.91% -
Total Cost 368,818 380,323 386,017 411,346 417,828 431,245 421,614 -8.54%
-
Net Worth 307,199 303,599 298,602 301,199 300,000 300,000 296,327 2.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,600 4,800 4,800 4,800 4,799 4,798 4,798 -17.44%
Div Payout % 29.64% 37.42% 38.31% 23.78% 17.52% 14.49% 14.23% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 307,199 303,599 298,602 301,199 300,000 300,000 296,327 2.43%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.53% 3.61% 3.53% 5.03% 6.67% 7.82% 8.12% -
ROE 3.95% 4.23% 4.20% 6.70% 9.13% 11.04% 11.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 318.61 328.82 332.35 360.96 373.07 389.84 382.48 -11.47%
EPS 10.12 10.69 10.41 16.82 22.83 27.60 28.10 -49.41%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 4.00 -17.46%
NAPS 2.56 2.53 2.48 2.51 2.50 2.50 2.47 2.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 327.74 338.25 343.03 371.31 383.77 401.01 393.35 -11.46%
EPS 10.41 11.00 10.74 17.30 23.48 28.39 28.90 -49.40%
DPS 3.09 4.11 4.11 4.11 4.11 4.11 4.11 -17.33%
NAPS 2.6334 2.6025 2.5597 2.582 2.5717 2.5717 2.5402 2.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.01 2.10 2.06 2.40 2.55 2.50 2.11 -
P/RPS 0.63 0.64 0.62 0.66 0.68 0.64 0.55 9.48%
P/EPS 19.86 19.64 19.79 14.27 11.17 9.06 7.51 91.34%
EY 5.03 5.09 5.05 7.01 8.95 11.04 13.32 -47.78%
DY 1.49 1.90 1.94 1.67 1.57 1.60 1.90 -14.97%
P/NAPS 0.79 0.83 0.83 0.96 1.02 1.00 0.85 -4.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 -
Price 2.35 2.00 2.10 2.25 2.60 2.40 2.45 -
P/RPS 0.74 0.61 0.63 0.62 0.70 0.62 0.64 10.17%
P/EPS 23.22 18.71 20.18 13.38 11.39 8.69 8.72 92.23%
EY 4.31 5.35 4.96 7.48 8.78 11.50 11.47 -47.95%
DY 1.28 2.00 1.90 1.78 1.54 1.67 1.63 -14.89%
P/NAPS 0.92 0.79 0.85 0.90 1.04 0.96 0.99 -4.77%

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