[NPC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.84%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 448,347 413,424 382,430 396,328 369,023 355,001 344,728 19.13%
PBT 56,599 46,250 43,854 51,013 43,970 51,623 50,492 7.90%
Tax -14,474 -13,033 -12,518 -13,679 -10,044 -10,858 -10,517 23.70%
NP 42,125 33,217 31,336 37,334 33,926 40,765 39,975 3.55%
-
NP to SH 38,342 31,078 29,747 34,855 30,890 36,188 35,247 5.76%
-
Tax Rate 25.57% 28.18% 28.54% 26.81% 22.84% 21.03% 20.83% -
Total Cost 406,222 380,207 351,094 358,994 335,097 314,236 304,753 21.09%
-
Net Worth 289,153 278,227 272,125 267,661 254,108 250,650 247,273 10.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,798 2,398 3,597 3,597 7,199 7,199 7,203 -23.70%
Div Payout % 12.51% 7.72% 12.09% 10.32% 23.31% 19.90% 20.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 289,153 278,227 272,125 267,661 254,108 250,650 247,273 10.98%
NOSH 119,980 119,925 119,878 120,027 119,862 119,928 120,035 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.40% 8.03% 8.19% 9.42% 9.19% 11.48% 11.60% -
ROE 13.26% 11.17% 10.93% 13.02% 12.16% 14.44% 14.25% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 373.68 344.73 319.01 330.20 307.87 296.01 287.19 19.16%
EPS 31.96 25.91 24.81 29.04 25.77 30.17 29.36 5.81%
DPS 4.00 2.00 3.00 3.00 6.00 6.00 6.00 -23.66%
NAPS 2.41 2.32 2.27 2.23 2.12 2.09 2.06 11.01%
Adjusted Per Share Value based on latest NOSH - 120,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 373.62 344.52 318.69 330.27 307.52 295.83 287.27 19.13%
EPS 31.95 25.90 24.79 29.05 25.74 30.16 29.37 5.76%
DPS 4.00 2.00 3.00 3.00 6.00 6.00 6.00 -23.66%
NAPS 2.4096 2.3186 2.2677 2.2305 2.1176 2.0888 2.0606 10.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.91 2.20 2.05 2.31 1.95 1.92 2.10 -
P/RPS 0.51 0.64 0.64 0.70 0.63 0.65 0.73 -21.24%
P/EPS 5.98 8.49 8.26 7.95 7.57 6.36 7.15 -11.22%
EY 16.73 11.78 12.10 12.57 13.22 15.72 13.98 12.70%
DY 2.09 0.91 1.46 1.30 3.08 3.13 2.86 -18.85%
P/NAPS 0.79 0.95 0.90 1.04 0.92 0.92 1.02 -15.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 -
Price 2.05 1.99 2.25 2.30 2.25 2.01 1.88 -
P/RPS 0.55 0.58 0.71 0.70 0.73 0.68 0.65 -10.53%
P/EPS 6.41 7.68 9.07 7.92 8.73 6.66 6.40 0.10%
EY 15.59 13.02 11.03 12.63 11.45 15.01 15.62 -0.12%
DY 1.95 1.01 1.33 1.30 2.67 2.99 3.19 -27.95%
P/NAPS 0.85 0.86 0.99 1.03 1.06 0.96 0.91 -4.44%

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