[NPC] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.06%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 132,617 97,694 83,672 113,845 86,764 52,196 50,765 17.34%
PBT 18,143 7,794 15,447 13,806 12,833 5,060 5,050 23.74%
Tax -4,455 -3,014 -3,828 -3,819 -2,299 838 -1,479 20.16%
NP 13,688 4,780 11,619 9,987 10,534 5,898 3,571 25.08%
-
NP to SH 12,490 5,226 10,524 9,123 9,537 5,470 3,295 24.85%
-
Tax Rate 24.55% 38.67% 24.78% 27.66% 17.91% -16.56% 29.29% -
Total Cost 118,929 92,914 72,053 103,858 76,230 46,298 47,194 16.64%
-
Net Worth 289,153 254,108 231,599 202,866 173,945 148,745 134,196 13.64%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,399 - - 7,202 - - - -
Div Payout % 19.21% - - 78.95% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 289,153 254,108 231,599 202,866 173,945 148,745 134,196 13.64%
NOSH 119,980 119,862 119,999 120,039 119,962 119,956 119,818 0.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.32% 4.89% 13.89% 8.77% 12.14% 11.30% 7.03% -
ROE 4.32% 2.06% 4.54% 4.50% 5.48% 3.68% 2.46% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 110.53 81.51 69.73 94.84 72.33 43.51 42.37 17.31%
EPS 10.41 4.36 8.77 7.60 7.95 4.56 2.75 24.82%
DPS 2.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.41 2.12 1.93 1.69 1.45 1.24 1.12 13.61%
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 113.68 83.75 71.73 97.59 74.38 44.74 43.52 17.34%
EPS 10.71 4.48 9.02 7.82 8.18 4.69 2.82 24.89%
DPS 2.06 0.00 0.00 6.17 0.00 0.00 0.00 -
NAPS 2.4787 2.1783 1.9853 1.739 1.4911 1.2751 1.1504 13.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.91 1.95 2.00 2.28 1.97 1.50 1.54 -
P/RPS 1.73 2.39 2.87 2.40 2.72 3.45 3.63 -11.61%
P/EPS 18.35 44.72 22.81 30.00 24.78 32.89 56.00 -16.96%
EY 5.45 2.24 4.39 3.33 4.04 3.04 1.79 20.37%
DY 1.05 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.04 1.35 1.36 1.21 1.38 -8.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 24/11/09 25/11/08 28/11/07 27/11/06 21/11/05 -
Price 2.05 2.25 1.84 2.00 2.62 1.50 1.40 -
P/RPS 1.85 2.76 2.64 2.11 3.62 3.45 3.30 -9.19%
P/EPS 19.69 51.61 20.98 26.32 32.96 32.89 50.91 -14.63%
EY 5.08 1.94 4.77 3.80 3.03 3.04 1.96 17.19%
DY 0.98 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 0.95 1.18 1.81 1.21 1.25 -6.22%

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