[NPC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 66.89%
YoY- 28.75%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 173,025 190,855 202,033 184,937 144,583 220,616 123,221 5.81%
PBT 9,003 9,797 20,348 25,111 20,133 30,460 16,374 -9.47%
Tax -2,433 -2,596 -5,755 -6,401 -5,285 -7,872 -4,293 -9.02%
NP 6,570 7,201 14,593 18,710 14,848 22,588 12,081 -9.64%
-
NP to SH 6,302 6,689 13,010 16,787 13,038 20,699 11,305 -9.27%
-
Tax Rate 27.02% 26.50% 28.28% 25.49% 26.25% 25.84% 26.22% -
Total Cost 166,455 183,654 187,440 166,227 129,735 198,028 111,140 6.95%
-
Net Worth 307,199 300,000 278,442 250,785 221,897 199,190 165,614 10.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,200 2,400 2,400 3,599 3,598 3,599 6,000 -23.50%
Div Payout % 19.04% 35.88% 18.45% 21.44% 27.60% 17.39% 53.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 307,199 300,000 278,442 250,785 221,897 199,190 165,614 10.83%
NOSH 120,000 120,000 120,018 119,992 119,944 119,994 120,010 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.80% 3.77% 7.22% 10.12% 10.27% 10.24% 9.80% -
ROE 2.05% 2.23% 4.67% 6.69% 5.88% 10.39% 6.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 144.19 159.05 168.33 154.12 120.54 183.86 102.68 5.81%
EPS 5.25 5.57 10.84 13.99 10.87 17.25 9.42 -9.27%
DPS 1.00 2.00 2.00 3.00 3.00 3.00 5.00 -23.50%
NAPS 2.56 2.50 2.32 2.09 1.85 1.66 1.38 10.83%
Adjusted Per Share Value based on latest NOSH - 119,928
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 148.32 163.61 173.19 158.53 123.94 189.12 105.63 5.81%
EPS 5.40 5.73 11.15 14.39 11.18 17.74 9.69 -9.27%
DPS 1.03 2.06 2.06 3.09 3.08 3.09 5.14 -23.48%
NAPS 2.6334 2.5717 2.3869 2.1498 1.9022 1.7075 1.4197 10.83%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.01 2.55 2.20 1.92 1.90 2.55 2.10 -
P/RPS 1.39 1.60 1.31 1.25 1.58 1.39 2.05 -6.26%
P/EPS 38.27 45.75 20.30 13.72 17.48 14.78 22.29 9.41%
EY 2.61 2.19 4.93 7.29 5.72 6.76 4.49 -8.63%
DY 0.50 0.78 0.91 1.56 1.58 1.18 2.38 -22.87%
P/NAPS 0.79 1.02 0.95 0.92 1.03 1.54 1.52 -10.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/08/12 25/08/11 26/08/10 27/08/09 28/08/08 21/08/07 -
Price 2.35 2.60 1.99 2.01 2.05 2.60 1.88 -
P/RPS 1.63 1.63 1.18 1.30 1.70 1.41 1.83 -1.90%
P/EPS 44.75 46.64 18.36 14.37 18.86 15.07 19.96 14.38%
EY 2.23 2.14 5.45 6.96 5.30 6.63 5.01 -12.60%
DY 0.43 0.77 1.01 1.49 1.46 1.15 2.66 -26.17%
P/NAPS 0.92 1.04 0.86 0.96 1.11 1.57 1.36 -6.30%

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