[NPC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.99%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 396,328 282,631 184,937 90,312 314,647 228,255 144,583 95.50%
PBT 51,013 32,905 25,111 15,272 46,645 35,580 20,133 85.54%
Tax -13,679 -9,415 -6,401 -3,811 -9,742 -9,113 -5,285 88.18%
NP 37,334 23,490 18,710 11,461 36,903 26,467 14,848 84.59%
-
NP to SH 34,855 22,013 16,787 10,059 32,439 23,562 13,038 92.27%
-
Tax Rate 26.81% 28.61% 25.49% 24.95% 20.89% 25.61% 26.25% -
Total Cost 358,994 259,141 166,227 78,851 277,744 201,788 129,735 96.73%
-
Net Worth 267,569 254,319 250,785 247,273 237,592 231,658 221,897 13.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,599 3,598 3,599 - 7,199 3,600 3,598 0.01%
Div Payout % 10.33% 16.35% 21.44% - 22.19% 15.28% 27.60% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 267,569 254,319 250,785 247,273 237,592 231,658 221,897 13.25%
NOSH 119,986 119,961 119,992 120,035 119,996 120,030 119,944 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.42% 8.31% 10.12% 12.69% 11.73% 11.60% 10.27% -
ROE 13.03% 8.66% 6.69% 4.07% 13.65% 10.17% 5.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.31 235.60 154.12 75.24 262.21 190.16 120.54 95.46%
EPS 29.05 18.35 13.99 8.38 27.03 19.63 10.87 92.23%
DPS 3.00 3.00 3.00 0.00 6.00 3.00 3.00 0.00%
NAPS 2.23 2.12 2.09 2.06 1.98 1.93 1.85 13.22%
Adjusted Per Share Value based on latest NOSH - 120,035
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.27 235.53 154.11 75.26 262.21 190.21 120.49 95.50%
EPS 29.05 18.34 13.99 8.38 27.03 19.64 10.87 92.23%
DPS 3.00 3.00 3.00 0.00 6.00 3.00 3.00 0.00%
NAPS 2.2297 2.1193 2.0899 2.0606 1.9799 1.9305 1.8491 13.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.31 1.95 1.92 2.10 1.99 2.00 1.90 -
P/RPS 0.70 0.83 1.25 2.79 0.76 1.05 1.58 -41.79%
P/EPS 7.95 10.63 13.72 25.06 7.36 10.19 17.48 -40.77%
EY 12.58 9.41 7.29 3.99 13.58 9.82 5.72 68.87%
DY 1.30 1.54 1.56 0.00 3.02 1.50 1.58 -12.16%
P/NAPS 1.04 0.92 0.92 1.02 1.01 1.04 1.03 0.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 25/05/10 01/03/10 24/11/09 27/08/09 -
Price 2.30 2.25 2.01 1.88 2.10 1.84 2.05 -
P/RPS 0.70 0.96 1.30 2.50 0.80 0.97 1.70 -44.56%
P/EPS 7.92 12.26 14.37 22.43 7.77 9.37 18.86 -43.83%
EY 12.63 8.16 6.96 4.46 12.87 10.67 5.30 78.12%
DY 1.30 1.33 1.49 0.00 2.86 1.63 1.46 -7.42%
P/NAPS 1.03 1.06 0.96 0.91 1.06 0.95 1.11 -4.85%

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