[NPC] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.44%
YoY- -25.07%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 447,685 413,424 355,001 325,722 411,145 240,340 195,258 14.81%
PBT 39,723 46,250 51,623 48,444 61,410 35,143 18,150 13.93%
Tax -9,866 -13,033 -10,858 -13,138 -14,992 -7,196 -4,760 12.90%
NP 29,857 33,217 40,765 35,306 46,418 27,947 13,390 14.28%
-
NP to SH 27,395 31,078 36,188 31,910 42,585 26,305 12,602 13.80%
-
Tax Rate 24.84% 28.18% 21.03% 27.12% 24.41% 20.48% 26.23% -
Total Cost 417,828 380,207 314,236 290,416 364,727 212,393 181,868 14.85%
-
Net Worth 300,000 278,227 250,650 222,115 199,218 165,573 142,470 13.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,799 2,398 7,199 10,804 3,600 6,000 7,193 -6.51%
Div Payout % 17.52% 7.72% 19.90% 33.86% 8.45% 22.81% 57.08% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 300,000 278,227 250,650 222,115 199,218 165,573 142,470 13.20%
NOSH 120,000 119,925 119,928 120,062 120,011 119,980 119,723 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.67% 8.03% 11.48% 10.84% 11.29% 11.63% 6.86% -
ROE 9.13% 11.17% 14.44% 14.37% 21.38% 15.89% 8.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 373.07 344.73 296.01 271.29 342.59 200.32 163.09 14.77%
EPS 22.83 25.91 30.17 26.58 35.48 21.92 10.53 13.75%
DPS 4.00 2.00 6.00 9.00 3.00 5.00 6.00 -6.52%
NAPS 2.50 2.32 2.09 1.85 1.66 1.38 1.19 13.15%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 383.77 354.40 304.32 279.22 352.44 206.02 167.38 14.81%
EPS 23.48 26.64 31.02 27.35 36.50 22.55 10.80 13.80%
DPS 4.11 2.06 6.17 9.26 3.09 5.14 6.17 -6.54%
NAPS 2.5717 2.385 2.1486 1.904 1.7077 1.4193 1.2213 13.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.55 2.20 1.92 1.90 2.55 2.10 1.40 -
P/RPS 0.68 0.64 0.65 0.70 0.74 1.05 0.86 -3.83%
P/EPS 11.17 8.49 6.36 7.15 7.19 9.58 13.30 -2.86%
EY 8.95 11.78 15.72 13.99 13.92 10.44 7.52 2.94%
DY 1.57 0.91 3.13 4.74 1.18 2.38 4.29 -15.41%
P/NAPS 1.02 0.95 0.92 1.03 1.54 1.52 1.18 -2.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 27/08/09 28/08/08 21/08/07 29/08/06 -
Price 2.60 1.99 2.01 2.05 2.60 1.88 1.49 -
P/RPS 0.70 0.58 0.68 0.76 0.76 0.94 0.91 -4.27%
P/EPS 11.39 7.68 6.66 7.71 7.33 8.57 14.16 -3.55%
EY 8.78 13.02 15.01 12.96 13.65 11.66 7.06 3.69%
DY 1.54 1.01 2.99 4.39 1.15 2.66 4.03 -14.80%
P/NAPS 1.04 0.86 0.96 1.11 1.57 1.36 1.25 -3.01%

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