[NPC] YoY Cumulative 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- 80.72%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 308,936 334,650 282,631 228,255 334,461 209,985 140,545 14.01%
PBT 17,423 38,491 32,905 35,580 44,266 29,207 12,317 5.94%
Tax -4,588 -10,210 -9,415 -9,113 -11,691 -6,592 -992 29.04%
NP 12,835 28,281 23,490 26,467 32,575 22,615 11,325 2.10%
-
NP to SH 11,969 25,500 22,013 23,562 29,822 20,842 10,601 2.04%
-
Tax Rate 26.33% 26.53% 28.61% 25.61% 26.41% 22.57% 8.05% -
Total Cost 296,101 306,369 259,141 201,788 301,886 187,370 129,220 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 4,800 4,800 3,598 3,600 10,800 5,999 7,203 -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 120,000 120,000 119,961 120,030 120,008 119,988 120,056 -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 3.97% 8.82% 8.66% 10.17% 14.70% 11.98% 7.12% -
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 257.45 278.88 235.60 190.16 278.70 175.00 117.07 14.02%
EPS 9.97 21.25 18.35 19.63 24.85 17.37 8.83 2.04%
DPS 4.00 4.00 3.00 3.00 9.00 5.00 6.00 -6.52%
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 264.83 286.87 242.28 195.67 286.71 180.00 120.48 14.01%
EPS 10.26 21.86 18.87 20.20 25.56 17.87 9.09 2.03%
DPS 4.11 4.11 3.09 3.09 9.26 5.14 6.17 -6.54%
NAPS 2.582 2.4791 2.1801 1.9858 1.7386 1.4914 1.2761 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 0.93 0.68 0.83 1.05 0.82 1.13 1.28 -5.18%
P/EPS 24.06 8.99 10.63 10.19 9.18 11.34 16.99 5.96%
EY 4.16 11.13 9.41 9.82 10.90 8.82 5.89 -5.62%
DY 1.67 2.09 1.54 1.50 3.95 2.54 4.00 -13.53%
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 0.87 0.74 0.96 0.97 0.72 1.50 1.28 -6.22%
P/EPS 22.56 9.65 12.26 9.37 8.05 15.08 16.99 4.83%
EY 4.43 10.37 8.16 10.67 12.43 6.63 5.89 -4.63%
DY 1.78 1.95 1.33 1.63 4.50 1.91 4.00 -12.61%
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