[NPC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 80.72%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 184,937 90,312 314,647 228,255 144,583 60,231 401,755 -40.46%
PBT 25,111 15,272 46,645 35,580 20,133 11,425 58,771 -43.35%
Tax -6,401 -3,811 -9,742 -9,113 -5,285 -3,036 -15,725 -45.16%
NP 18,710 11,461 36,903 26,467 14,848 8,389 43,046 -42.70%
-
NP to SH 16,787 10,059 32,439 23,562 13,038 7,251 39,571 -43.62%
-
Tax Rate 25.49% 24.95% 20.89% 25.61% 26.25% 26.57% 26.76% -
Total Cost 166,227 78,851 277,744 201,788 129,735 51,842 358,709 -40.20%
-
Net Worth 250,785 247,273 237,592 231,658 221,897 219,690 212,378 11.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,599 - 7,199 3,600 3,598 - 10,798 -52.02%
Div Payout % 21.44% - 22.19% 15.28% 27.60% - 27.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 250,785 247,273 237,592 231,658 221,897 219,690 212,378 11.75%
NOSH 119,992 120,035 119,996 120,030 119,944 120,049 119,987 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.12% 12.69% 11.73% 11.60% 10.27% 13.93% 10.71% -
ROE 6.69% 4.07% 13.65% 10.17% 5.88% 3.30% 18.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 154.12 75.24 262.21 190.16 120.54 50.17 334.83 -40.46%
EPS 13.99 8.38 27.03 19.63 10.87 6.04 32.98 -43.63%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 9.00 -52.02%
NAPS 2.09 2.06 1.98 1.93 1.85 1.83 1.77 11.74%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 158.53 77.42 269.72 195.67 123.94 51.63 344.39 -40.46%
EPS 14.39 8.62 27.81 20.20 11.18 6.22 33.92 -43.62%
DPS 3.09 0.00 6.17 3.09 3.08 0.00 9.26 -51.98%
NAPS 2.1498 2.1197 2.0367 1.9858 1.9022 1.8832 1.8206 11.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.92 2.10 1.99 2.00 1.90 2.00 2.10 -
P/RPS 1.25 2.79 0.76 1.05 1.58 3.99 0.63 58.09%
P/EPS 13.72 25.06 7.36 10.19 17.48 33.11 6.37 67.01%
EY 7.29 3.99 13.58 9.82 5.72 3.02 15.70 -40.12%
DY 1.56 0.00 3.02 1.50 1.58 0.00 4.29 -49.14%
P/NAPS 0.92 1.02 1.01 1.04 1.03 1.09 1.19 -15.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 -
Price 2.01 1.88 2.10 1.84 2.05 2.00 2.00 -
P/RPS 1.30 2.50 0.80 0.97 1.70 3.99 0.60 67.67%
P/EPS 14.37 22.43 7.77 9.37 18.86 33.11 6.06 78.10%
EY 6.96 4.46 12.87 10.67 5.30 3.02 16.49 -43.82%
DY 1.49 0.00 2.86 1.63 1.46 0.00 4.50 -52.23%
P/NAPS 0.96 0.91 1.06 0.95 1.11 1.09 1.13 -10.32%

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