[NPC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.48%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 411,914 446,200 376,841 304,340 445,948 279,980 187,393 14.01%
PBT 23,230 51,321 43,873 47,440 59,021 38,942 16,422 5.94%
Tax -6,117 -13,613 -12,553 -12,150 -15,588 -8,789 -1,322 29.05%
NP 17,113 37,708 31,320 35,289 43,433 30,153 15,100 2.10%
-
NP to SH 15,958 34,000 29,350 31,416 39,762 27,789 14,134 2.04%
-
Tax Rate 26.33% 26.53% 28.61% 25.61% 26.41% 22.57% 8.05% -
Total Cost 394,801 408,492 345,521 269,050 402,514 249,826 172,293 14.80%
-
Net Worth 301,199 289,200 254,319 231,658 202,813 173,983 148,870 12.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,400 6,400 4,798 4,801 14,400 7,999 9,604 -6.53%
Div Payout % 40.10% 18.82% 16.35% 15.28% 36.22% 28.79% 67.95% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 301,199 289,200 254,319 231,658 202,813 173,983 148,870 12.45%
NOSH 120,000 119,999 119,961 120,030 120,008 119,988 120,056 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.15% 8.45% 8.31% 11.60% 9.74% 10.77% 8.06% -
ROE 5.30% 11.76% 11.54% 13.56% 19.61% 15.97% 9.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 343.26 371.83 314.13 253.55 371.60 233.34 156.09 14.02%
EPS 13.29 28.33 24.47 26.17 33.13 23.16 11.77 2.04%
DPS 5.33 5.33 4.00 4.00 12.00 6.67 8.00 -6.53%
NAPS 2.51 2.41 2.12 1.93 1.69 1.45 1.24 12.45%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 343.26 371.83 314.03 253.62 371.62 233.32 156.16 14.01%
EPS 13.29 28.33 24.46 26.18 33.14 23.16 11.78 2.02%
DPS 5.33 5.33 4.00 4.00 12.00 6.67 8.00 -6.53%
NAPS 2.51 2.41 2.1193 1.9305 1.6901 1.4499 1.2406 12.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.40 1.91 1.95 2.00 2.28 1.97 1.50 -
P/RPS 0.70 0.51 0.62 0.79 0.61 0.84 0.96 -5.12%
P/EPS 18.05 6.74 7.97 7.64 6.88 8.51 12.74 5.97%
EY 5.54 14.83 12.55 13.09 14.53 11.76 7.85 -5.63%
DY 2.22 2.79 2.05 2.00 5.26 3.38 5.33 -13.57%
P/NAPS 0.96 0.79 0.92 1.04 1.35 1.36 1.21 -3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 29/11/10 24/11/09 25/11/08 28/11/07 27/11/06 -
Price 2.25 2.05 2.25 1.84 2.00 2.62 1.50 -
P/RPS 0.66 0.55 0.72 0.73 0.54 1.12 0.96 -6.04%
P/EPS 16.92 7.24 9.20 7.03 6.04 11.31 12.74 4.83%
EY 5.91 13.82 10.87 14.22 16.57 8.84 7.85 -4.61%
DY 2.37 2.60 1.78 2.17 6.00 2.54 5.33 -12.62%
P/NAPS 0.90 0.85 1.06 0.95 1.18 1.81 1.21 -4.80%

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