[NPC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -89.36%
YoY- -93.16%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 75,932 107,899 138,493 91,226 124,213 113,697 86,392 -2.12%
PBT -1,387 3,664 9,489 2,537 11,783 18,108 11,065 -
Tax -2,995 -1,547 -1,169 -1,227 -2,815 -4,264 -629 29.68%
NP -4,382 2,117 8,320 1,310 8,968 13,844 10,436 -
-
NP to SH 12,295 3,316 7,931 562 8,216 12,842 8,877 5.57%
-
Tax Rate - 42.22% 12.32% 48.36% 23.89% 23.55% 5.68% -
Total Cost 80,314 105,782 130,173 89,916 115,245 99,853 75,956 0.93%
-
Net Worth 310,799 311,524 283,164 298,602 296,327 267,661 120,061 17.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 3,601 -
Div Payout % - - - - - - 40.58% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 310,799 311,524 283,164 298,602 296,327 267,661 120,061 17.16%
NOSH 120,000 120,000 120,000 120,404 119,970 120,027 120,061 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.77% 1.96% 6.01% 1.44% 7.22% 12.18% 12.08% -
ROE 3.96% 1.06% 2.80% 0.19% 2.77% 4.80% 7.39% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.28 90.05 115.43 75.77 103.54 94.73 71.96 -2.11%
EPS -2.66 2.77 6.61 0.47 6.85 10.70 7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.59 2.60 2.36 2.48 2.47 2.23 1.00 17.17%
Adjusted Per Share Value based on latest NOSH - 120,404
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.09 92.49 118.72 78.20 106.48 97.46 74.06 -2.12%
EPS 10.54 2.84 6.80 0.48 7.04 11.01 7.61 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
NAPS 2.6642 2.6705 2.4273 2.5597 2.5402 2.2945 1.0292 17.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.60 2.70 2.25 2.06 2.11 2.31 1.99 -
P/RPS 4.11 3.00 1.95 2.72 2.04 2.44 2.77 6.79%
P/EPS 25.38 97.56 35.35 441.34 30.81 21.59 26.91 -0.97%
EY 3.94 1.03 2.83 0.23 3.25 4.63 3.72 0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 1.00 1.04 0.95 0.83 0.85 1.04 1.99 -10.83%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 26/02/13 23/02/12 28/02/11 01/03/10 -
Price 2.29 2.75 2.04 2.10 2.45 2.30 2.10 -
P/RPS 3.62 3.05 1.77 2.77 2.37 2.43 2.92 3.64%
P/EPS 22.35 99.37 32.05 449.91 35.78 21.50 28.40 -3.91%
EY 4.47 1.01 3.12 0.22 2.80 4.65 3.52 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.88 1.06 0.86 0.85 0.99 1.03 2.10 -13.48%

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