[NPC] YoY TTM 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- 8.66%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 394,585 467,804 382,430 344,728 358,367 366,828 211,813 10.91%
PBT 20,329 48,552 43,854 50,492 55,327 54,907 29,789 -6.16%
Tax -6,067 -11,993 -12,518 -10,517 -14,993 -13,381 -5,702 1.03%
NP 14,262 36,559 31,336 39,975 40,334 41,526 24,087 -8.35%
-
NP to SH 12,828 33,123 29,747 35,247 36,864 38,035 22,712 -9.07%
-
Tax Rate 29.84% 24.70% 28.54% 20.83% 27.10% 24.37% 19.14% -
Total Cost 380,323 431,245 351,094 304,753 318,033 325,302 187,726 12.47%
-
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 4,800 4,798 3,597 7,203 10,802 3,599 5,992 -3.62%
Div Payout % 37.42% 14.49% 12.09% 20.44% 29.30% 9.46% 26.39% -
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 3.61% 7.82% 8.19% 11.60% 11.25% 11.32% 11.37% -
ROE 4.23% 11.04% 10.93% 14.25% 16.78% 19.69% 14.01% -
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 328.82 389.84 319.01 287.19 298.52 305.75 176.44 10.92%
EPS 10.69 27.60 24.81 29.36 30.71 31.70 18.92 -9.06%
DPS 4.00 4.00 3.00 6.00 9.00 3.00 5.00 -3.64%
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 328.82 389.84 318.69 287.27 298.64 305.69 176.51 10.91%
EPS 10.69 27.60 24.79 29.37 30.72 31.70 18.93 -9.07%
DPS 4.00 4.00 3.00 6.00 9.00 3.00 4.99 -3.61%
NAPS 2.53 2.50 2.2677 2.0606 1.8308 1.6097 1.3505 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 0.64 0.64 0.64 0.73 0.67 0.78 0.96 -6.52%
P/EPS 19.64 9.06 8.26 7.15 6.51 7.57 8.93 14.02%
EY 5.09 11.04 12.10 13.98 15.35 13.21 11.19 -12.29%
DY 1.90 1.60 1.46 2.86 4.50 1.25 2.96 -7.11%
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 0.61 0.62 0.71 0.65 0.67 0.85 1.08 -9.07%
P/EPS 18.71 8.69 9.07 6.40 6.51 8.20 10.04 10.92%
EY 5.35 11.50 11.03 15.62 15.35 12.19 9.96 -9.83%
DY 2.00 1.67 1.33 3.19 4.50 1.15 2.63 -4.45%
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