[NPC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 31.13%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 202,033 76,414 396,328 282,631 184,937 90,312 314,647 -25.63%
PBT 20,348 8,113 51,013 32,905 25,111 15,272 46,645 -42.56%
Tax -5,755 -2,650 -13,679 -9,415 -6,401 -3,811 -9,742 -29.66%
NP 14,593 5,463 37,334 23,490 18,710 11,461 36,903 -46.21%
-
NP to SH 13,010 4,951 34,855 22,013 16,787 10,059 32,439 -45.70%
-
Tax Rate 28.28% 32.66% 26.81% 28.61% 25.49% 24.95% 20.89% -
Total Cost 187,440 70,951 358,994 259,141 166,227 78,851 277,744 -23.11%
-
Net Worth 278,442 272,125 267,569 254,319 250,785 247,273 237,592 11.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,400 - 3,599 3,598 3,599 - 7,199 -52.01%
Div Payout % 18.45% - 10.33% 16.35% 21.44% - 22.19% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 278,442 272,125 267,569 254,319 250,785 247,273 237,592 11.18%
NOSH 120,018 119,878 119,986 119,961 119,992 120,035 119,996 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.22% 7.15% 9.42% 8.31% 10.12% 12.69% 11.73% -
ROE 4.67% 1.82% 13.03% 8.66% 6.69% 4.07% 13.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 168.33 63.74 330.31 235.60 154.12 75.24 262.21 -25.64%
EPS 10.84 4.13 29.05 18.35 13.99 8.38 27.03 -45.70%
DPS 2.00 0.00 3.00 3.00 3.00 0.00 6.00 -52.02%
NAPS 2.32 2.27 2.23 2.12 2.09 2.06 1.98 11.17%
Adjusted Per Share Value based on latest NOSH - 119,862
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 173.19 65.50 339.74 242.28 158.53 77.42 269.72 -25.63%
EPS 11.15 4.24 29.88 18.87 14.39 8.62 27.81 -45.71%
DPS 2.06 0.00 3.09 3.09 3.09 0.00 6.17 -51.96%
NAPS 2.3869 2.3327 2.2937 2.1801 2.1498 2.1197 2.0367 11.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.20 2.05 2.31 1.95 1.92 2.10 1.99 -
P/RPS 1.31 3.22 0.70 0.83 1.25 2.79 0.76 43.90%
P/EPS 20.30 49.64 7.95 10.63 13.72 25.06 7.36 97.03%
EY 4.93 2.01 12.58 9.41 7.29 3.99 13.58 -49.20%
DY 0.91 0.00 1.30 1.54 1.56 0.00 3.02 -55.15%
P/NAPS 0.95 0.90 1.04 0.92 0.92 1.02 1.01 -4.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 -
Price 1.99 2.25 2.30 2.25 2.01 1.88 2.10 -
P/RPS 1.18 3.53 0.70 0.96 1.30 2.50 0.80 29.66%
P/EPS 18.36 54.48 7.92 12.26 14.37 22.43 7.77 77.68%
EY 5.45 1.84 12.63 8.16 6.96 4.46 12.87 -43.69%
DY 1.01 0.00 1.30 1.33 1.49 0.00 2.86 -50.13%
P/NAPS 0.86 0.99 1.03 1.06 0.96 0.91 1.06 -13.04%

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