[NPC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.84%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 314,647 295,549 325,722 358,367 401,755 438,226 411,145 -16.29%
PBT 46,645 50,085 48,444 55,327 58,771 62,383 61,410 -16.70%
Tax -9,742 -13,147 -13,138 -14,993 -15,725 -16,512 -14,992 -24.91%
NP 36,903 36,938 35,306 40,334 43,046 45,871 46,418 -14.14%
-
NP to SH 32,439 33,311 31,910 36,864 39,571 42,171 42,585 -16.55%
-
Tax Rate 20.89% 26.25% 27.12% 27.10% 26.76% 26.47% 24.41% -
Total Cost 277,744 258,611 290,416 318,033 358,709 392,355 364,727 -16.56%
-
Net Worth 120,061 231,599 222,115 219,690 119,923 202,866 199,218 -28.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,203 3,601 10,804 10,802 10,802 10,802 3,600 58.58%
Div Payout % 22.21% 10.81% 33.86% 29.30% 27.30% 25.62% 8.45% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,061 231,599 222,115 219,690 119,923 202,866 199,218 -28.58%
NOSH 120,061 119,999 120,062 120,049 119,923 120,039 120,011 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.73% 12.50% 10.84% 11.25% 10.71% 10.47% 11.29% -
ROE 27.02% 14.38% 14.37% 16.78% 33.00% 20.79% 21.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 262.07 246.29 271.29 298.52 335.01 365.07 342.59 -16.31%
EPS 27.02 27.76 26.58 30.71 33.00 35.13 35.48 -16.56%
DPS 6.00 3.00 9.00 9.00 9.00 9.00 3.00 58.53%
NAPS 1.00 1.93 1.85 1.83 1.00 1.69 1.66 -28.60%
Adjusted Per Share Value based on latest NOSH - 120,049
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 269.72 253.35 279.22 307.20 344.39 375.66 352.44 -16.29%
EPS 27.81 28.55 27.35 31.60 33.92 36.15 36.50 -16.53%
DPS 6.18 3.09 9.26 9.26 9.26 9.26 3.09 58.53%
NAPS 1.0292 1.9853 1.904 1.8832 1.028 1.739 1.7077 -28.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.99 2.00 1.90 2.00 2.10 2.28 2.55 -
P/RPS 0.76 0.81 0.70 0.67 0.63 0.62 0.74 1.78%
P/EPS 7.37 7.20 7.15 6.51 6.36 6.49 7.19 1.65%
EY 13.58 13.88 13.99 15.35 15.71 15.41 13.92 -1.63%
DY 3.02 1.50 4.74 4.50 4.29 3.95 1.18 86.78%
P/NAPS 1.99 1.04 1.03 1.09 2.10 1.35 1.54 18.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 -
Price 2.10 1.84 2.05 2.00 2.00 2.00 2.60 -
P/RPS 0.80 0.75 0.76 0.67 0.60 0.55 0.76 3.46%
P/EPS 7.77 6.63 7.71 6.51 6.06 5.69 7.33 3.95%
EY 12.87 15.09 12.96 15.35 16.50 17.57 13.65 -3.83%
DY 2.86 1.63 4.39 4.50 4.50 4.50 1.15 83.25%
P/NAPS 2.10 0.95 1.11 1.09 2.00 1.18 1.57 21.33%

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