[NPC] QoQ Annualized Quarter 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- -48.3%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 400,162 411,914 381,710 341,420 458,863 446,200 404,066 -0.64%
PBT 19,960 23,230 19,594 25,564 50,274 51,321 40,696 -37.67%
Tax -5,815 -6,117 -5,192 -6,472 -13,025 -13,613 -11,510 -36.43%
NP 14,145 17,113 14,402 19,092 37,249 37,708 29,186 -38.16%
-
NP to SH 12,531 15,958 13,378 17,432 33,716 34,000 26,020 -38.42%
-
Tax Rate 29.13% 26.33% 26.50% 25.32% 25.91% 26.53% 28.28% -
Total Cost 386,017 394,801 367,308 322,328 421,614 408,492 374,880 1.96%
-
Net Worth 297,532 301,199 300,000 300,000 296,382 289,200 278,442 4.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,798 6,400 4,800 - 4,799 6,400 4,800 -0.02%
Div Payout % 38.30% 40.10% 35.88% - 14.24% 18.82% 18.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 297,532 301,199 300,000 300,000 296,382 289,200 278,442 4.49%
NOSH 119,972 120,000 120,000 120,000 119,992 119,999 120,018 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.53% 4.15% 3.77% 5.59% 8.12% 8.45% 7.22% -
ROE 4.21% 5.30% 4.46% 5.81% 11.38% 11.76% 9.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 333.54 343.26 318.09 284.52 382.41 371.83 336.67 -0.61%
EPS 10.44 13.29 11.14 14.52 28.10 28.33 21.68 -38.42%
DPS 4.00 5.33 4.00 0.00 4.00 5.33 4.00 0.00%
NAPS 2.48 2.51 2.50 2.50 2.47 2.41 2.32 4.52%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 343.03 353.10 327.21 292.67 393.35 382.49 346.37 -0.64%
EPS 10.74 13.68 11.47 14.94 28.90 29.15 22.30 -38.42%
DPS 4.11 5.49 4.11 0.00 4.11 5.49 4.12 -0.16%
NAPS 2.5505 2.582 2.5717 2.5717 2.5407 2.4791 2.3869 4.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.06 2.40 2.55 2.50 2.11 1.91 2.20 -
P/RPS 0.62 0.70 0.80 0.88 0.55 0.51 0.65 -3.08%
P/EPS 19.72 18.05 22.87 17.21 7.51 6.74 10.15 55.38%
EY 5.07 5.54 4.37 5.81 13.32 14.83 9.85 -35.64%
DY 1.94 2.22 1.57 0.00 1.90 2.79 1.82 4.32%
P/NAPS 0.83 0.96 1.02 1.00 0.85 0.79 0.95 -8.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 -
Price 2.10 2.25 2.60 2.40 2.45 2.05 1.99 -
P/RPS 0.63 0.66 0.82 0.84 0.64 0.55 0.59 4.44%
P/EPS 20.11 16.92 23.32 16.52 8.72 7.24 9.18 68.27%
EY 4.97 5.91 4.29 6.05 11.47 13.82 10.89 -40.58%
DY 1.90 2.37 1.54 0.00 1.63 2.60 2.01 -3.66%
P/NAPS 0.85 0.90 1.04 0.96 0.99 0.85 0.86 -0.77%

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