[NPC] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 23.37%
YoY- 24.12%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 510,058 371,528 433,149 448,347 369,023 295,549 438,226 2.56%
PBT 32,442 11,237 29,206 56,599 43,970 50,085 62,383 -10.32%
Tax -6,394 -3,447 -7,403 -14,474 -10,044 -13,147 -16,512 -14.61%
NP 26,048 7,790 21,803 42,125 33,926 36,938 45,871 -8.99%
-
NP to SH 26,014 6,793 20,185 38,342 30,890 33,311 42,171 -7.73%
-
Tax Rate 19.71% 30.68% 25.35% 25.57% 22.84% 26.25% 26.47% -
Total Cost 484,010 363,738 411,346 406,222 335,097 258,611 392,355 3.55%
-
Net Worth 289,200 283,199 301,199 289,153 254,108 231,599 202,866 6.08%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 23 1,200 4,800 4,798 7,199 3,601 10,802 -64.11%
Div Payout % 0.09% 17.67% 23.78% 12.51% 23.31% 10.81% 25.62% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 289,200 283,199 301,199 289,153 254,108 231,599 202,866 6.08%
NOSH 120,000 120,000 120,000 119,980 119,862 119,999 120,039 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.11% 2.10% 5.03% 9.40% 9.19% 12.50% 10.47% -
ROE 9.00% 2.40% 6.70% 13.26% 12.16% 14.38% 20.79% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 425.05 309.61 360.96 373.68 307.87 246.29 365.07 2.56%
EPS 21.68 5.66 16.82 31.96 25.77 27.76 35.13 -7.72%
DPS 0.02 1.00 4.00 4.00 6.00 3.00 9.00 -63.85%
NAPS 2.41 2.36 2.51 2.41 2.12 1.93 1.69 6.09%
Adjusted Per Share Value based on latest NOSH - 119,980
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 437.23 318.48 371.31 384.33 316.34 253.35 375.66 2.56%
EPS 22.30 5.82 17.30 32.87 26.48 28.55 36.15 -7.73%
DPS 0.02 1.03 4.11 4.11 6.17 3.09 9.26 -64.03%
NAPS 2.4791 2.4277 2.582 2.4787 2.1783 1.9853 1.739 6.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.73 2.18 2.40 1.91 1.95 2.00 2.28 -
P/RPS 0.64 0.70 0.66 0.51 0.63 0.81 0.62 0.53%
P/EPS 12.59 38.51 14.27 5.98 7.57 7.20 6.49 11.67%
EY 7.94 2.60 7.01 16.73 13.22 13.88 15.41 -10.45%
DY 0.01 0.46 1.67 2.09 3.08 1.50 3.95 -63.06%
P/NAPS 1.13 0.92 0.96 0.79 0.92 1.04 1.35 -2.91%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 29/11/10 24/11/09 25/11/08 -
Price 2.89 2.25 2.25 2.05 2.25 1.84 2.00 -
P/RPS 0.68 0.73 0.62 0.55 0.73 0.75 0.55 3.59%
P/EPS 13.33 39.75 13.38 6.41 8.73 6.63 5.69 15.23%
EY 7.50 2.52 7.48 15.59 11.45 15.09 17.57 -13.22%
DY 0.01 0.44 1.78 1.95 2.67 1.63 4.50 -63.85%
P/NAPS 1.20 0.95 0.90 0.85 1.06 0.95 1.18 0.28%

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