[NPC] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.68%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 85,355 76,414 90,312 60,231 103,619 50,541 44,196 11.58%
PBT 6,391 8,113 15,272 11,425 14,869 7,286 3,523 10.42%
Tax -1,618 -2,650 -3,811 -3,036 -3,768 -1,800 -831 11.73%
NP 4,773 5,463 11,461 8,389 11,101 5,486 2,692 10.00%
-
NP to SH 4,358 4,951 10,059 7,251 9,958 5,114 2,533 9.45%
-
Tax Rate 25.32% 32.66% 24.95% 26.57% 25.34% 24.70% 23.59% -
Total Cost 80,582 70,951 78,851 51,842 92,518 45,055 41,504 11.68%
-
Net Worth 300,000 272,125 247,273 219,690 193,161 162,063 142,856 13.15%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 2,400 3,601 -
Div Payout % - - - - - 46.95% 142.18% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 300,000 272,125 247,273 219,690 193,161 162,063 142,856 13.15%
NOSH 120,000 119,878 120,035 120,049 119,975 120,046 120,047 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.59% 7.15% 12.69% 13.93% 10.71% 10.85% 6.09% -
ROE 1.45% 1.82% 4.07% 3.30% 5.16% 3.16% 1.77% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.13 63.74 75.24 50.17 86.37 42.10 36.82 11.58%
EPS 3.63 4.13 8.38 6.04 8.30 4.26 2.11 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 2.50 2.27 2.06 1.83 1.61 1.35 1.19 13.15%
Adjusted Per Share Value based on latest NOSH - 120,049
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.13 63.68 75.26 50.19 86.35 42.12 36.83 11.58%
EPS 3.63 4.13 8.38 6.04 8.30 4.26 2.11 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 2.50 2.2677 2.0606 1.8308 1.6097 1.3505 1.1905 13.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.50 2.05 2.10 2.00 2.40 1.69 1.27 -
P/RPS 3.51 3.22 2.79 3.99 2.78 4.01 3.45 0.28%
P/EPS 68.84 49.64 25.06 33.11 28.92 39.67 60.19 2.26%
EY 1.45 2.01 3.99 3.02 3.46 2.52 1.66 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 1.18 2.36 -
P/NAPS 1.00 0.90 1.02 1.09 1.49 1.25 1.07 -1.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 -
Price 2.40 2.25 1.88 2.00 2.60 1.90 1.34 -
P/RPS 3.37 3.53 2.50 3.99 3.01 4.51 3.64 -1.27%
P/EPS 66.09 54.48 22.43 33.11 31.33 44.60 63.51 0.66%
EY 1.51 1.84 4.46 3.02 3.19 2.24 1.57 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 1.05 2.24 -
P/NAPS 0.96 0.99 0.91 1.09 1.61 1.41 1.13 -2.67%

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