[NPC] YoY 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- 81.86%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 118,081 132,617 97,694 83,672 113,845 86,764 52,196 14.56%
PBT 7,626 18,143 7,794 15,447 13,806 12,833 5,060 7.06%
Tax -1,992 -4,455 -3,014 -3,828 -3,819 -2,299 838 -
NP 5,634 13,688 4,780 11,619 9,987 10,534 5,898 -0.75%
-
NP to SH 5,280 12,490 5,226 10,524 9,123 9,537 5,470 -0.58%
-
Tax Rate 26.12% 24.55% 38.67% 24.78% 27.66% 17.91% -16.56% -
Total Cost 112,447 118,929 92,914 72,053 103,858 76,230 46,298 15.92%
-
Net Worth 301,199 289,153 254,108 231,599 202,866 173,945 148,745 12.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,400 2,399 - - 7,202 - - -
Div Payout % 45.45% 19.21% - - 78.95% - - -
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 301,199 289,153 254,108 231,599 202,866 173,945 148,745 12.46%
NOSH 120,000 119,980 119,862 119,999 120,039 119,962 119,956 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 4.77% 10.32% 4.89% 13.89% 8.77% 12.14% 11.30% -
ROE 1.75% 4.32% 2.06% 4.54% 4.50% 5.48% 3.68% -
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 98.40 110.53 81.51 69.73 94.84 72.33 43.51 14.55%
EPS 4.40 10.41 4.36 8.77 7.60 7.95 4.56 -0.59%
DPS 2.00 2.00 0.00 0.00 6.00 0.00 0.00 -
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 101.22 113.68 83.75 71.73 97.59 74.38 44.74 14.56%
EPS 4.53 10.71 4.48 9.02 7.82 8.18 4.69 -0.57%
DPS 2.06 2.06 0.00 0.00 6.17 0.00 0.00 -
NAPS 2.582 2.4787 2.1783 1.9853 1.739 1.4911 1.2751 12.46%
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 2.44 1.73 2.39 2.87 2.40 2.72 3.45 -5.60%
P/EPS 54.55 18.35 44.72 22.81 30.00 24.78 32.89 8.78%
EY 1.83 5.45 2.24 4.39 3.33 4.04 3.04 -8.10%
DY 0.83 1.05 0.00 0.00 2.63 0.00 0.00 -
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 2.29 1.85 2.76 2.64 2.11 3.62 3.45 -6.59%
P/EPS 51.14 19.69 51.61 20.98 26.32 32.96 32.89 7.62%
EY 1.96 5.08 1.94 4.77 3.80 3.03 3.04 -7.04%
DY 0.89 0.98 0.00 0.00 3.00 0.00 0.00 -
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