[NPC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.1%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 381,710 404,066 369,874 289,166 441,232 246,442 176,698 13.68%
PBT 19,594 40,696 50,222 40,266 60,920 32,748 14,514 5.12%
Tax -5,192 -11,510 -12,802 -10,570 -15,744 -8,586 -3,660 5.99%
NP 14,402 29,186 37,420 29,696 45,176 24,162 10,854 4.82%
-
NP to SH 13,378 26,020 33,574 26,076 41,398 22,610 10,262 4.51%
-
Tax Rate 26.50% 28.28% 25.49% 26.25% 25.84% 26.22% 25.22% -
Total Cost 367,308 374,880 332,454 259,470 396,056 222,280 165,844 14.15%
-
Net Worth 300,000 278,442 250,785 221,897 199,190 165,614 142,660 13.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,800 4,800 7,199 7,196 7,199 12,001 14,385 -16.70%
Div Payout % 35.88% 18.45% 21.44% 27.60% 17.39% 53.08% 140.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 300,000 278,442 250,785 221,897 199,190 165,614 142,660 13.17%
NOSH 120,000 120,018 119,992 119,944 119,994 120,010 119,883 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.77% 7.22% 10.12% 10.27% 10.24% 9.80% 6.14% -
ROE 4.46% 9.34% 13.39% 11.75% 20.78% 13.65% 7.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 318.09 336.67 308.25 241.08 367.71 205.35 147.39 13.66%
EPS 11.14 21.68 27.98 21.74 34.50 18.84 8.56 4.48%
DPS 4.00 4.00 6.00 6.00 6.00 10.00 12.00 -16.71%
NAPS 2.50 2.32 2.09 1.85 1.66 1.38 1.19 13.15%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 327.21 346.37 317.06 247.88 378.23 211.26 151.47 13.68%
EPS 11.47 22.30 28.78 22.35 35.49 19.38 8.80 4.51%
DPS 4.11 4.12 6.17 6.17 6.17 10.29 12.33 -16.71%
NAPS 2.5717 2.3869 2.1498 1.9022 1.7075 1.4197 1.2229 13.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.55 2.20 1.92 1.90 2.55 2.10 1.40 -
P/RPS 0.80 0.65 0.62 0.79 0.69 1.02 0.95 -2.82%
P/EPS 22.87 10.15 6.86 8.74 7.39 11.15 16.36 5.73%
EY 4.37 9.85 14.57 11.44 13.53 8.97 6.11 -5.42%
DY 1.57 1.82 3.13 3.16 2.35 4.76 8.57 -24.61%
P/NAPS 1.02 0.95 0.92 1.03 1.54 1.52 1.18 -2.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 27/08/09 28/08/08 21/08/07 29/08/06 -
Price 2.60 1.99 2.01 2.05 2.60 1.88 1.49 -
P/RPS 0.82 0.59 0.65 0.85 0.71 0.92 1.01 -3.41%
P/EPS 23.32 9.18 7.18 9.43 7.54 9.98 17.41 4.98%
EY 4.29 10.89 13.92 10.60 13.27 10.02 5.74 -4.73%
DY 1.54 2.01 2.99 2.93 2.31 5.32 8.05 -24.07%
P/NAPS 1.04 0.86 0.96 1.11 1.57 1.36 1.25 -3.01%

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