[NPC] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.48%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 458,863 396,328 314,647 401,755 313,750 205,468 200,646 14.77%
PBT 50,274 51,013 46,645 58,771 47,324 26,026 17,499 19.22%
Tax -13,025 -13,679 -9,742 -15,725 -11,413 -4,733 -4,358 20.00%
NP 37,249 37,334 36,903 43,046 35,911 21,293 13,141 18.95%
-
NP to SH 33,716 34,855 32,439 39,571 33,191 20,132 12,231 18.40%
-
Tax Rate 25.91% 26.81% 20.89% 26.76% 24.12% 18.19% 24.90% -
Total Cost 421,614 358,994 277,744 358,709 277,839 184,175 187,505 14.45%
-
Net Worth 296,382 267,569 237,592 212,378 183,594 158,391 142,822 12.93%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,799 3,599 7,199 10,798 9,599 7,199 3,600 4.90%
Div Payout % 14.24% 10.33% 22.19% 27.29% 28.92% 35.76% 29.44% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 296,382 267,569 237,592 212,378 183,594 158,391 142,822 12.93%
NOSH 119,992 119,986 119,996 119,987 119,996 119,993 120,019 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.12% 9.42% 11.73% 10.71% 11.45% 10.36% 6.55% -
ROE 11.38% 13.03% 13.65% 18.63% 18.08% 12.71% 8.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 382.41 330.31 262.21 334.83 261.47 171.23 167.18 14.77%
EPS 28.10 29.05 27.03 32.98 27.66 16.78 10.19 18.41%
DPS 4.00 3.00 6.00 9.00 8.00 6.00 3.00 4.90%
NAPS 2.47 2.23 1.98 1.77 1.53 1.32 1.19 12.93%
Adjusted Per Share Value based on latest NOSH - 119,923
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 393.35 339.74 269.72 344.39 268.95 176.13 172.00 14.77%
EPS 28.90 29.88 27.81 33.92 28.45 17.26 10.48 18.41%
DPS 4.11 3.09 6.17 9.26 8.23 6.17 3.09 4.86%
NAPS 2.5407 2.2937 2.0367 1.8206 1.5738 1.3578 1.2243 12.93%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.11 2.31 1.99 2.10 2.47 1.55 1.39 -
P/RPS 0.55 0.70 0.76 0.63 0.94 0.91 0.83 -6.62%
P/EPS 7.51 7.95 7.36 6.37 8.93 9.24 13.64 -9.46%
EY 13.32 12.58 13.58 15.70 11.20 10.82 7.33 10.46%
DY 1.90 1.30 3.02 4.29 3.24 3.87 2.16 -2.11%
P/NAPS 0.85 1.04 1.01 1.19 1.61 1.17 1.17 -5.18%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/02/11 01/03/10 25/02/09 04/03/08 23/02/07 27/02/06 -
Price 2.45 2.30 2.10 2.00 2.46 1.59 1.32 -
P/RPS 0.64 0.70 0.80 0.60 0.94 0.93 0.79 -3.44%
P/EPS 8.72 7.92 7.77 6.06 8.89 9.48 12.95 -6.37%
EY 11.47 12.63 12.87 16.49 11.24 10.55 7.72 6.81%
DY 1.63 1.30 2.86 4.50 3.25 3.77 2.27 -5.36%
P/NAPS 0.99 1.03 1.06 1.13 1.61 1.20 1.11 -1.88%

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