[NPC] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.8%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 117,396 79,778 85,355 76,414 90,312 60,231 103,619 2.10%
PBT 8,174 6,760 6,391 8,113 15,272 11,425 14,869 -9.48%
Tax -2,598 -1,870 -1,618 -2,650 -3,811 -3,036 -3,768 -6.00%
NP 5,576 4,890 4,773 5,463 11,461 8,389 11,101 -10.83%
-
NP to SH 5,301 4,655 4,358 4,951 10,059 7,251 9,958 -9.97%
-
Tax Rate 31.78% 27.66% 25.32% 32.66% 24.95% 26.57% 25.34% -
Total Cost 111,820 74,888 80,582 70,951 78,851 51,842 92,518 3.20%
-
Net Worth 303,599 303,599 300,000 272,125 247,273 219,690 193,161 7.82%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 23 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 303,599 303,599 300,000 272,125 247,273 219,690 193,161 7.82%
NOSH 120,000 120,000 120,000 119,878 120,035 120,049 119,975 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.75% 6.13% 5.59% 7.15% 12.69% 13.93% 10.71% -
ROE 1.75% 1.53% 1.45% 1.82% 4.07% 3.30% 5.16% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 97.83 66.48 71.13 63.74 75.24 50.17 86.37 2.09%
EPS 4.42 3.88 3.63 4.13 8.38 6.04 8.30 -9.96%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.53 2.50 2.27 2.06 1.83 1.61 7.82%
Adjusted Per Share Value based on latest NOSH - 119,878
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 97.83 66.48 71.13 63.68 75.26 50.19 86.35 2.10%
EPS 4.42 3.88 3.63 4.13 8.38 6.04 8.30 -9.96%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.53 2.50 2.2677 2.0606 1.8308 1.6097 7.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.80 2.10 2.50 2.05 2.10 2.00 2.40 -
P/RPS 2.86 3.16 3.51 3.22 2.79 3.99 2.78 0.47%
P/EPS 63.38 54.14 68.84 49.64 25.06 33.11 28.92 13.96%
EY 1.58 1.85 1.45 2.01 3.99 3.02 3.46 -12.24%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 1.00 0.90 1.02 1.09 1.49 -4.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 22/05/13 28/05/12 26/05/11 25/05/10 27/05/09 26/05/08 -
Price 2.88 2.00 2.40 2.25 1.88 2.00 2.60 -
P/RPS 2.94 3.01 3.37 3.53 2.50 3.99 3.01 -0.39%
P/EPS 65.20 51.56 66.09 54.48 22.43 33.11 31.33 12.98%
EY 1.53 1.94 1.51 1.84 4.46 3.02 3.19 -11.52%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.96 0.99 0.91 1.09 1.61 -5.58%

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