[NPC] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 31.13%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 280,302 308,936 334,650 282,631 228,255 334,461 209,985 4.92%
PBT 8,700 17,423 38,491 32,905 35,580 44,266 29,207 -18.26%
Tax -2,220 -4,588 -10,210 -9,415 -9,113 -11,691 -6,592 -16.57%
NP 6,480 12,835 28,281 23,490 26,467 32,575 22,615 -18.78%
-
NP to SH 6,231 11,969 25,500 22,013 23,562 29,822 20,842 -18.21%
-
Tax Rate 25.52% 26.33% 26.53% 28.61% 25.61% 26.41% 22.57% -
Total Cost 273,822 296,101 306,369 259,141 201,788 301,886 187,370 6.52%
-
Net Worth 283,199 301,199 289,200 254,319 231,658 202,813 173,983 8.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,200 4,800 4,800 3,598 3,600 10,800 5,999 -23.50%
Div Payout % 19.26% 40.10% 18.82% 16.35% 15.28% 36.22% 28.79% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 283,199 301,199 289,200 254,319 231,658 202,813 173,983 8.45%
NOSH 120,000 120,000 120,000 119,961 120,030 120,008 119,988 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.31% 4.15% 8.45% 8.31% 11.60% 9.74% 10.77% -
ROE 2.20% 3.97% 8.82% 8.66% 10.17% 14.70% 11.98% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 233.59 257.45 278.88 235.60 190.16 278.70 175.00 4.92%
EPS 5.19 9.97 21.25 18.35 19.63 24.85 17.37 -18.22%
DPS 1.00 4.00 4.00 3.00 3.00 9.00 5.00 -23.50%
NAPS 2.36 2.51 2.41 2.12 1.93 1.69 1.45 8.44%
Adjusted Per Share Value based on latest NOSH - 119,862
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 240.28 264.83 286.87 242.28 195.67 286.71 180.00 4.92%
EPS 5.34 10.26 21.86 18.87 20.20 25.56 17.87 -18.21%
DPS 1.03 4.11 4.11 3.09 3.09 9.26 5.14 -23.48%
NAPS 2.4277 2.582 2.4791 2.1801 1.9858 1.7386 1.4914 8.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.18 2.40 1.91 1.95 2.00 2.28 1.97 -
P/RPS 0.93 0.93 0.68 0.83 1.05 0.82 1.13 -3.19%
P/EPS 41.98 24.06 8.99 10.63 10.19 9.18 11.34 24.35%
EY 2.38 4.16 11.13 9.41 9.82 10.90 8.82 -19.59%
DY 0.46 1.67 2.09 1.54 1.50 3.95 2.54 -24.76%
P/NAPS 0.92 0.96 0.79 0.92 1.04 1.35 1.36 -6.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 29/11/10 24/11/09 25/11/08 28/11/07 -
Price 2.25 2.25 2.05 2.25 1.84 2.00 2.62 -
P/RPS 0.96 0.87 0.74 0.96 0.97 0.72 1.50 -7.16%
P/EPS 43.33 22.56 9.65 12.26 9.37 8.05 15.08 19.21%
EY 2.31 4.43 10.37 8.16 10.67 12.43 6.63 -16.10%
DY 0.44 1.78 1.95 1.33 1.63 4.50 1.91 -21.68%
P/NAPS 0.95 0.90 0.85 1.06 0.95 1.18 1.81 -10.17%

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