[NPC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.26%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 376,841 369,874 361,248 314,647 304,340 289,166 240,924 34.71%
PBT 43,873 50,222 61,088 46,645 47,440 40,266 45,700 -2.68%
Tax -12,553 -12,802 -15,244 -9,742 -12,150 -10,570 -12,144 2.23%
NP 31,320 37,420 45,844 36,903 35,289 29,696 33,556 -4.48%
-
NP to SH 29,350 33,574 40,236 32,439 31,416 26,076 29,004 0.79%
-
Tax Rate 28.61% 25.49% 24.95% 20.89% 25.61% 26.25% 26.57% -
Total Cost 345,521 332,454 315,404 277,744 269,050 259,470 207,368 40.50%
-
Net Worth 254,319 250,785 247,273 237,592 231,658 221,897 219,690 10.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,798 7,199 - 7,199 4,801 7,196 - -
Div Payout % 16.35% 21.44% - 22.19% 15.28% 27.60% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,319 250,785 247,273 237,592 231,658 221,897 219,690 10.24%
NOSH 119,961 119,992 120,035 119,996 120,030 119,944 120,049 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.31% 10.12% 12.69% 11.73% 11.60% 10.27% 13.93% -
ROE 11.54% 13.39% 16.27% 13.65% 13.56% 11.75% 13.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 314.13 308.25 300.95 262.21 253.55 241.08 200.69 34.77%
EPS 24.47 27.98 33.52 27.03 26.17 21.74 24.16 0.85%
DPS 4.00 6.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.12 2.09 2.06 1.98 1.93 1.85 1.83 10.29%
Adjusted Per Share Value based on latest NOSH - 120,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 314.03 308.23 301.04 262.21 253.62 240.97 200.77 34.70%
EPS 24.46 27.98 33.53 27.03 26.18 21.73 24.17 0.79%
DPS 4.00 6.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.1193 2.0899 2.0606 1.9799 1.9305 1.8491 1.8308 10.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.95 1.92 2.10 1.99 2.00 1.90 2.00 -
P/RPS 0.62 0.62 0.70 0.76 0.79 0.79 1.00 -27.26%
P/EPS 7.97 6.86 6.26 7.36 7.64 8.74 8.28 -2.50%
EY 12.55 14.57 15.96 13.58 13.09 11.44 12.08 2.57%
DY 2.05 3.13 0.00 3.02 2.00 3.16 0.00 -
P/NAPS 0.92 0.92 1.02 1.01 1.04 1.03 1.09 -10.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 -
Price 2.25 2.01 1.88 2.10 1.84 2.05 2.00 -
P/RPS 0.72 0.65 0.62 0.80 0.73 0.85 1.00 -19.65%
P/EPS 9.20 7.18 5.61 7.77 7.03 9.43 8.28 7.26%
EY 10.87 13.92 17.83 12.87 14.22 10.60 12.08 -6.78%
DY 1.78 2.99 0.00 2.86 2.17 2.93 0.00 -
P/NAPS 1.06 0.96 0.91 1.06 0.95 1.11 1.09 -1.84%

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