[NPC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 53.49%
YoY- -48.59%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 161,131 258,230 173,025 190,855 202,033 184,937 144,583 1.82%
PBT -739 14,494 9,003 9,797 20,348 25,111 20,133 -
Tax -569 -4,629 -2,433 -2,596 -5,755 -6,401 -5,285 -31.01%
NP -1,308 9,865 6,570 7,201 14,593 18,710 14,848 -
-
NP to SH -917 9,251 6,302 6,689 13,010 16,787 13,038 -
-
Tax Rate - 31.94% 27.02% 26.50% 28.28% 25.49% 26.25% -
Total Cost 162,439 248,365 166,455 183,654 187,440 166,227 129,735 3.81%
-
Net Worth 289,200 290,400 307,199 300,000 278,442 250,785 221,897 4.51%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,200 2,400 1,200 2,400 2,400 3,599 3,598 -16.71%
Div Payout % 0.00% 25.94% 19.04% 35.88% 18.45% 21.44% 27.60% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 289,200 290,400 307,199 300,000 278,442 250,785 221,897 4.51%
NOSH 120,000 120,000 120,000 120,000 120,018 119,992 119,944 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.81% 3.82% 3.80% 3.77% 7.22% 10.12% 10.27% -
ROE -0.32% 3.19% 2.05% 2.23% 4.67% 6.69% 5.88% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.28 215.19 144.19 159.05 168.33 154.12 120.54 1.81%
EPS -0.77 7.71 5.25 5.57 10.84 13.99 10.87 -
DPS 1.00 2.00 1.00 2.00 2.00 3.00 3.00 -16.72%
NAPS 2.41 2.42 2.56 2.50 2.32 2.09 1.85 4.50%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 138.13 221.36 148.32 163.61 173.19 158.53 123.94 1.82%
EPS -0.79 7.93 5.40 5.73 11.15 14.39 11.18 -
DPS 1.03 2.06 1.03 2.06 2.06 3.09 3.08 -16.67%
NAPS 2.4791 2.4894 2.6334 2.5717 2.3869 2.1498 1.9022 4.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.74 2.90 2.01 2.55 2.20 1.92 1.90 -
P/RPS 2.04 1.35 1.39 1.60 1.31 1.25 1.58 4.34%
P/EPS -358.56 37.62 38.27 45.75 20.30 13.72 17.48 -
EY -0.28 2.66 2.61 2.19 4.93 7.29 5.72 -
DY 0.36 0.69 0.50 0.78 0.91 1.56 1.58 -21.83%
P/NAPS 1.14 1.20 0.79 1.02 0.95 0.92 1.03 1.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 27/08/13 30/08/12 25/08/11 26/08/10 27/08/09 -
Price 2.80 2.82 2.35 2.60 1.99 2.01 2.05 -
P/RPS 2.09 1.31 1.63 1.63 1.18 1.30 1.70 3.50%
P/EPS -366.41 36.58 44.75 46.64 18.36 14.37 18.86 -
EY -0.27 2.73 2.23 2.14 5.45 6.96 5.30 -
DY 0.36 0.71 0.43 0.77 1.01 1.49 1.46 -20.80%
P/NAPS 1.16 1.17 0.92 1.04 0.86 0.96 1.11 0.73%

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