[NPC] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.32%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 79,778 85,355 76,414 90,312 60,231 103,619 50,541 7.89%
PBT 6,760 6,391 8,113 15,272 11,425 14,869 7,286 -1.23%
Tax -1,870 -1,618 -2,650 -3,811 -3,036 -3,768 -1,800 0.63%
NP 4,890 4,773 5,463 11,461 8,389 11,101 5,486 -1.89%
-
NP to SH 4,655 4,358 4,951 10,059 7,251 9,958 5,114 -1.55%
-
Tax Rate 27.66% 25.32% 32.66% 24.95% 26.57% 25.34% 24.70% -
Total Cost 74,888 80,582 70,951 78,851 51,842 92,518 45,055 8.82%
-
Net Worth 303,599 300,000 272,125 247,273 219,690 193,161 162,063 11.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 2,400 -
Div Payout % - - - - - - 46.95% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 303,599 300,000 272,125 247,273 219,690 193,161 162,063 11.01%
NOSH 120,000 120,000 119,878 120,035 120,049 119,975 120,046 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.13% 5.59% 7.15% 12.69% 13.93% 10.71% 10.85% -
ROE 1.53% 1.45% 1.82% 4.07% 3.30% 5.16% 3.16% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 66.48 71.13 63.74 75.24 50.17 86.37 42.10 7.90%
EPS 3.88 3.63 4.13 8.38 6.04 8.30 4.26 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.53 2.50 2.27 2.06 1.83 1.61 1.35 11.02%
Adjusted Per Share Value based on latest NOSH - 120,035
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 68.39 73.17 65.50 77.42 51.63 88.82 43.32 7.89%
EPS 3.99 3.74 4.24 8.62 6.22 8.54 4.38 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
NAPS 2.6025 2.5717 2.3327 2.1197 1.8832 1.6558 1.3892 11.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.10 2.50 2.05 2.10 2.00 2.40 1.69 -
P/RPS 3.16 3.51 3.22 2.79 3.99 2.78 4.01 -3.88%
P/EPS 54.14 68.84 49.64 25.06 33.11 28.92 39.67 5.31%
EY 1.85 1.45 2.01 3.99 3.02 3.46 2.52 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.83 1.00 0.90 1.02 1.09 1.49 1.25 -6.59%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 28/05/12 26/05/11 25/05/10 27/05/09 26/05/08 25/05/07 -
Price 2.00 2.40 2.25 1.88 2.00 2.60 1.90 -
P/RPS 3.01 3.37 3.53 2.50 3.99 3.01 4.51 -6.51%
P/EPS 51.56 66.09 54.48 22.43 33.11 31.33 44.60 2.44%
EY 1.94 1.51 1.84 4.46 3.02 3.19 2.24 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.79 0.96 0.99 0.91 1.09 1.61 1.41 -9.19%

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