[NPC] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 126.51%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 80,599 113,335 107,277 118,081 132,617 97,694 83,672 -0.62%
PBT -5,672 8,459 -303 7,626 18,143 7,794 15,447 -
Tax -1,036 -596 213 -1,992 -4,455 -3,014 -3,828 -19.56%
NP -6,708 7,863 -90 5,634 13,688 4,780 11,619 -
-
NP to SH -6,893 8,832 -71 5,280 12,490 5,226 10,524 -
-
Tax Rate - 7.05% - 26.12% 24.55% 38.67% 24.78% -
Total Cost 87,307 105,472 107,367 112,447 118,929 92,914 72,053 3.25%
-
Net Worth 298,800 289,200 283,199 301,199 289,153 254,108 231,599 4.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 2,400 2,399 - - -
Div Payout % - - - 45.45% 19.21% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 298,800 289,200 283,199 301,199 289,153 254,108 231,599 4.33%
NOSH 120,000 120,000 120,000 120,000 119,980 119,862 119,999 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -8.32% 6.94% -0.08% 4.77% 10.32% 4.89% 13.89% -
ROE -2.31% 3.05% -0.03% 1.75% 4.32% 2.06% 4.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.17 94.45 89.40 98.40 110.53 81.51 69.73 -0.62%
EPS -5.75 7.36 -0.08 4.40 10.41 4.36 8.77 -
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 2.49 2.41 2.36 2.51 2.41 2.12 1.93 4.33%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 69.09 97.15 91.96 101.22 113.68 83.75 71.73 -0.62%
EPS -5.91 7.57 -0.06 4.53 10.71 4.48 9.02 -
DPS 0.00 0.00 0.00 2.06 2.06 0.00 0.00 -
NAPS 2.5614 2.4791 2.4277 2.582 2.4787 2.1783 1.9853 4.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.80 2.73 2.18 2.40 1.91 1.95 2.00 -
P/RPS 4.17 2.89 2.44 2.44 1.73 2.39 2.87 6.42%
P/EPS -48.75 37.09 -3,684.51 54.55 18.35 44.72 22.81 -
EY -2.05 2.70 -0.03 1.83 5.45 2.24 4.39 -
DY 0.00 0.00 0.00 0.83 1.05 0.00 0.00 -
P/NAPS 1.12 1.13 0.92 0.96 0.79 0.92 1.04 1.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 27/11/13 28/11/12 23/11/11 29/11/10 24/11/09 -
Price 2.64 2.89 2.25 2.25 2.05 2.25 1.84 -
P/RPS 3.93 3.06 2.52 2.29 1.85 2.76 2.64 6.85%
P/EPS -45.96 39.27 -3,802.82 51.14 19.69 51.61 20.98 -
EY -2.18 2.55 -0.03 1.96 5.08 1.94 4.77 -
DY 0.00 0.00 0.00 0.89 0.98 0.00 0.00 -
P/NAPS 1.06 1.20 0.95 0.90 0.85 1.06 0.95 1.84%

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