[NPC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -6.17%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 295,549 325,722 358,367 401,755 438,226 411,145 366,828 -13.40%
PBT 50,085 48,444 55,327 58,771 62,383 61,410 54,907 -5.93%
Tax -13,147 -13,138 -14,993 -15,725 -16,512 -14,992 -13,381 -1.16%
NP 36,938 35,306 40,334 43,046 45,871 46,418 41,526 -7.50%
-
NP to SH 33,311 31,910 36,864 39,571 42,171 42,585 38,035 -8.45%
-
Tax Rate 26.25% 27.12% 27.10% 26.76% 26.47% 24.41% 24.37% -
Total Cost 258,611 290,416 318,033 358,709 392,355 364,727 325,302 -14.17%
-
Net Worth 231,599 222,115 219,690 119,923 202,866 199,218 193,161 12.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,601 10,804 10,802 10,802 10,802 3,600 3,599 0.03%
Div Payout % 10.81% 33.86% 29.30% 27.30% 25.62% 8.45% 9.46% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,599 222,115 219,690 119,923 202,866 199,218 193,161 12.84%
NOSH 119,999 120,062 120,049 119,923 120,039 120,011 119,975 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.50% 10.84% 11.25% 10.71% 10.47% 11.29% 11.32% -
ROE 14.38% 14.37% 16.78% 33.00% 20.79% 21.38% 19.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 246.29 271.29 298.52 335.01 365.07 342.59 305.75 -13.41%
EPS 27.76 26.58 30.71 33.00 35.13 35.48 31.70 -8.46%
DPS 3.00 9.00 9.00 9.00 9.00 3.00 3.00 0.00%
NAPS 1.93 1.85 1.83 1.00 1.69 1.66 1.61 12.83%
Adjusted Per Share Value based on latest NOSH - 119,923
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 253.35 279.22 307.20 344.39 375.66 352.44 314.45 -13.40%
EPS 28.55 27.35 31.60 33.92 36.15 36.50 32.60 -8.45%
DPS 3.09 9.26 9.26 9.26 9.26 3.09 3.09 0.00%
NAPS 1.9853 1.904 1.8832 1.028 1.739 1.7077 1.6558 12.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.00 1.90 2.00 2.10 2.28 2.55 2.40 -
P/RPS 0.81 0.70 0.67 0.63 0.62 0.74 0.78 2.54%
P/EPS 7.20 7.15 6.51 6.36 6.49 7.19 7.57 -3.28%
EY 13.88 13.99 15.35 15.71 15.41 13.92 13.21 3.35%
DY 1.50 4.74 4.50 4.29 3.95 1.18 1.25 12.91%
P/NAPS 1.04 1.03 1.09 2.10 1.35 1.54 1.49 -21.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 26/05/08 -
Price 1.84 2.05 2.00 2.00 2.00 2.60 2.60 -
P/RPS 0.75 0.76 0.67 0.60 0.55 0.76 0.85 -7.99%
P/EPS 6.63 7.71 6.51 6.06 5.69 7.33 8.20 -13.19%
EY 15.09 12.96 15.35 16.50 17.57 13.65 12.19 15.27%
DY 1.63 4.39 4.50 4.50 4.50 1.15 1.15 26.15%
P/NAPS 0.95 1.11 1.09 2.00 1.18 1.57 1.61 -29.62%

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