[NPC] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.76%
YoY- 11.35%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 427,562 456,413 394,585 467,804 382,430 344,728 358,367 2.98%
PBT 14,156 19,603 20,329 48,552 43,854 50,492 55,327 -20.31%
Tax -3,745 -4,117 -6,067 -11,993 -12,518 -10,517 -14,993 -20.63%
NP 10,411 15,486 14,262 36,559 31,336 39,975 40,334 -20.19%
-
NP to SH 12,770 14,808 12,828 33,123 29,747 35,247 36,864 -16.18%
-
Tax Rate 26.46% 21.00% 29.84% 24.70% 28.54% 20.83% 27.10% -
Total Cost 417,151 440,927 380,323 431,245 351,094 304,753 318,033 4.62%
-
Net Worth 289,200 303,599 303,599 300,000 272,125 247,273 219,690 4.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 1,223 4,800 4,798 3,597 7,203 10,802 -
Div Payout % - 8.27% 37.42% 14.49% 12.09% 20.44% 29.30% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 289,200 303,599 303,599 300,000 272,125 247,273 219,690 4.68%
NOSH 120,000 120,000 120,000 120,000 119,878 120,035 120,049 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.43% 3.39% 3.61% 7.82% 8.19% 11.60% 11.25% -
ROE 4.42% 4.88% 4.23% 11.04% 10.93% 14.25% 16.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 356.30 380.34 328.82 389.84 319.01 287.19 298.52 2.99%
EPS 10.64 12.34 10.69 27.60 24.81 29.36 30.71 -16.18%
DPS 0.00 1.02 4.00 4.00 3.00 6.00 9.00 -
NAPS 2.41 2.53 2.53 2.50 2.27 2.06 1.83 4.69%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 366.52 391.25 338.25 401.01 327.83 295.51 307.20 2.98%
EPS 10.95 12.69 11.00 28.39 25.50 30.21 31.60 -16.18%
DPS 0.00 1.05 4.11 4.11 3.08 6.18 9.26 -
NAPS 2.4791 2.6025 2.6025 2.5717 2.3327 2.1197 1.8832 4.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.83 2.80 2.10 2.50 2.05 2.10 2.00 -
P/RPS 0.79 0.74 0.64 0.64 0.64 0.73 0.67 2.78%
P/EPS 26.59 22.69 19.64 9.06 8.26 7.15 6.51 26.41%
EY 3.76 4.41 5.09 11.04 12.10 13.98 15.35 -20.89%
DY 0.00 0.36 1.90 1.60 1.46 2.86 4.50 -
P/NAPS 1.17 1.11 0.83 1.00 0.90 1.02 1.09 1.18%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 23/05/14 22/05/13 28/05/12 26/05/11 25/05/10 27/05/09 -
Price 2.83 2.88 2.00 2.40 2.25 1.88 2.00 -
P/RPS 0.79 0.76 0.61 0.62 0.71 0.65 0.67 2.78%
P/EPS 26.59 23.34 18.71 8.69 9.07 6.40 6.51 26.41%
EY 3.76 4.28 5.35 11.50 11.03 15.62 15.35 -20.89%
DY 0.00 0.35 2.00 1.67 1.33 3.19 4.50 -
P/NAPS 1.17 1.14 0.79 0.96 0.99 0.91 1.09 1.18%

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