[NPC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.62%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 369,023 355,001 344,728 314,647 295,549 325,722 358,367 1.97%
PBT 43,970 51,623 50,492 46,645 50,085 48,444 55,327 -14.18%
Tax -10,044 -10,858 -10,517 -9,742 -13,147 -13,138 -14,993 -23.41%
NP 33,926 40,765 39,975 36,903 36,938 35,306 40,334 -10.88%
-
NP to SH 30,890 36,188 35,247 32,439 33,311 31,910 36,864 -11.10%
-
Tax Rate 22.84% 21.03% 20.83% 20.89% 26.25% 27.12% 27.10% -
Total Cost 335,097 314,236 304,753 277,744 258,611 290,416 318,033 3.54%
-
Net Worth 254,108 250,650 247,273 120,061 231,599 222,115 219,690 10.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,199 7,199 7,203 7,203 3,601 10,804 10,802 -23.68%
Div Payout % 23.31% 19.90% 20.44% 22.21% 10.81% 33.86% 29.30% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,108 250,650 247,273 120,061 231,599 222,115 219,690 10.17%
NOSH 119,862 119,928 120,035 120,061 119,999 120,062 120,049 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.19% 11.48% 11.60% 11.73% 12.50% 10.84% 11.25% -
ROE 12.16% 14.44% 14.25% 27.02% 14.38% 14.37% 16.78% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 307.87 296.01 287.19 262.07 246.29 271.29 298.52 2.07%
EPS 25.77 30.17 29.36 27.02 27.76 26.58 30.71 -11.02%
DPS 6.00 6.00 6.00 6.00 3.00 9.00 9.00 -23.66%
NAPS 2.12 2.09 2.06 1.00 1.93 1.85 1.83 10.29%
Adjusted Per Share Value based on latest NOSH - 120,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 316.34 304.32 295.51 269.72 253.35 279.22 307.20 1.97%
EPS 26.48 31.02 30.21 27.81 28.55 27.35 31.60 -11.10%
DPS 6.17 6.17 6.18 6.18 3.09 9.26 9.26 -23.69%
NAPS 2.1783 2.1486 2.1197 1.0292 1.9853 1.904 1.8832 10.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.95 1.92 2.10 1.99 2.00 1.90 2.00 -
P/RPS 0.63 0.65 0.73 0.76 0.81 0.70 0.67 -4.01%
P/EPS 7.57 6.36 7.15 7.37 7.20 7.15 6.51 10.56%
EY 13.22 15.72 13.98 13.58 13.88 13.99 15.35 -9.47%
DY 3.08 3.13 2.86 3.02 1.50 4.74 4.50 -22.31%
P/NAPS 0.92 0.92 1.02 1.99 1.04 1.03 1.09 -10.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 -
Price 2.25 2.01 1.88 2.10 1.84 2.05 2.00 -
P/RPS 0.73 0.68 0.65 0.80 0.75 0.76 0.67 5.87%
P/EPS 8.73 6.66 6.40 7.77 6.63 7.71 6.51 21.58%
EY 11.45 15.01 15.62 12.87 15.09 12.96 15.35 -17.73%
DY 2.67 2.99 3.19 2.86 1.63 4.39 4.50 -29.36%
P/NAPS 1.06 0.96 0.91 2.10 0.95 1.11 1.09 -1.84%

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