[NPC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 53.49%
YoY- -48.59%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 79,778 400,162 308,936 190,855 85,355 458,863 334,650 -61.51%
PBT 6,760 19,960 17,423 9,797 6,391 50,274 38,491 -68.60%
Tax -1,870 -5,815 -4,588 -2,596 -1,618 -13,025 -10,210 -67.71%
NP 4,890 14,145 12,835 7,201 4,773 37,249 28,281 -68.93%
-
NP to SH 4,655 12,531 11,969 6,689 4,358 33,716 25,500 -67.78%
-
Tax Rate 27.66% 29.13% 26.33% 26.50% 25.32% 25.91% 26.53% -
Total Cost 74,888 386,017 296,101 183,654 80,582 421,614 306,369 -60.87%
-
Net Worth 303,599 297,532 301,199 300,000 300,000 296,382 289,200 3.28%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,798 4,800 2,400 - 4,799 4,800 -
Div Payout % - 38.30% 40.10% 35.88% - 14.24% 18.82% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 303,599 297,532 301,199 300,000 300,000 296,382 289,200 3.28%
NOSH 120,000 119,972 120,000 120,000 120,000 119,992 120,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.13% 3.53% 4.15% 3.77% 5.59% 8.12% 8.45% -
ROE 1.53% 4.21% 3.97% 2.23% 1.45% 11.38% 8.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.48 333.54 257.45 159.05 71.13 382.41 278.88 -61.52%
EPS 3.88 10.44 9.97 5.57 3.63 28.10 21.25 -67.78%
DPS 0.00 4.00 4.00 2.00 0.00 4.00 4.00 -
NAPS 2.53 2.48 2.51 2.50 2.50 2.47 2.41 3.28%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.39 343.03 264.83 163.61 73.17 393.35 286.87 -61.51%
EPS 3.99 10.74 10.26 5.73 3.74 28.90 21.86 -67.78%
DPS 0.00 4.11 4.11 2.06 0.00 4.11 4.11 -
NAPS 2.6025 2.5505 2.582 2.5717 2.5717 2.5407 2.4791 3.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.10 2.06 2.40 2.55 2.50 2.11 1.91 -
P/RPS 3.16 0.62 0.93 1.60 3.51 0.55 0.68 178.21%
P/EPS 54.14 19.72 24.06 45.75 68.84 7.51 8.99 230.64%
EY 1.85 5.07 4.16 2.19 1.45 13.32 11.13 -69.73%
DY 0.00 1.94 1.67 0.78 0.00 1.90 2.09 -
P/NAPS 0.83 0.83 0.96 1.02 1.00 0.85 0.79 3.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 23/11/11 -
Price 2.00 2.10 2.25 2.60 2.40 2.45 2.05 -
P/RPS 3.01 0.63 0.87 1.63 3.37 0.64 0.74 154.59%
P/EPS 51.56 20.11 22.56 46.64 66.09 8.72 9.65 205.31%
EY 1.94 4.97 4.43 2.14 1.51 11.47 10.37 -67.25%
DY 0.00 1.90 1.78 0.77 0.00 1.63 1.95 -
P/NAPS 0.79 0.85 0.90 1.04 0.96 0.99 0.85 -4.75%

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