[NPC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.37%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 418,795 371,528 382,332 394,585 400,162 433,149 447,685 -4.33%
PBT 18,189 11,237 19,166 20,329 19,960 29,206 39,723 -40.50%
Tax -3,389 -3,447 -5,652 -6,067 -5,815 -7,403 -9,866 -50.85%
NP 14,800 7,790 13,514 14,262 14,145 21,803 29,857 -37.28%
-
NP to SH 14,162 6,793 12,144 12,828 12,531 20,185 27,395 -35.51%
-
Tax Rate 18.63% 30.68% 29.49% 29.84% 29.13% 25.35% 24.84% -
Total Cost 403,995 363,738 368,818 380,323 386,017 411,346 417,828 -2.21%
-
Net Worth 283,199 283,199 307,199 303,599 298,602 301,199 300,000 -3.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,200 1,200 3,600 4,800 4,800 4,800 4,799 -60.20%
Div Payout % 8.47% 17.67% 29.64% 37.42% 38.31% 23.78% 17.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,199 283,199 307,199 303,599 298,602 301,199 300,000 -3.75%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.53% 2.10% 3.53% 3.61% 3.53% 5.03% 6.67% -
ROE 5.00% 2.40% 3.95% 4.23% 4.20% 6.70% 9.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 349.00 309.61 318.61 328.82 332.35 360.96 373.07 -4.33%
EPS 11.80 5.66 10.12 10.69 10.41 16.82 22.83 -35.51%
DPS 1.00 1.00 3.00 4.00 4.00 4.00 4.00 -60.21%
NAPS 2.36 2.36 2.56 2.53 2.48 2.51 2.50 -3.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 359.00 318.48 327.74 338.25 343.03 371.31 383.77 -4.33%
EPS 12.14 5.82 10.41 11.00 10.74 17.30 23.48 -35.50%
DPS 1.03 1.03 3.09 4.11 4.11 4.11 4.11 -60.15%
NAPS 2.4277 2.4277 2.6334 2.6025 2.5597 2.582 2.5717 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.18 2.01 2.10 2.06 2.40 2.55 -
P/RPS 0.64 0.70 0.63 0.64 0.62 0.66 0.68 -3.95%
P/EPS 19.07 38.51 19.86 19.64 19.79 14.27 11.17 42.70%
EY 5.25 2.60 5.03 5.09 5.05 7.01 8.95 -29.85%
DY 0.44 0.46 1.49 1.90 1.94 1.67 1.57 -57.07%
P/NAPS 0.95 0.92 0.79 0.83 0.83 0.96 1.02 -4.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 -
Price 2.04 2.25 2.35 2.00 2.10 2.25 2.60 -
P/RPS 0.58 0.73 0.74 0.61 0.63 0.62 0.70 -11.75%
P/EPS 17.29 39.75 23.22 18.71 20.18 13.38 11.39 31.98%
EY 5.79 2.52 4.31 5.35 4.96 7.48 8.78 -24.17%
DY 0.49 0.44 1.28 2.00 1.90 1.78 1.54 -53.29%
P/NAPS 0.86 0.95 0.92 0.79 0.85 0.90 1.04 -11.86%

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