[NPC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.98%
YoY- 139.0%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 105,500 85,355 124,213 132,617 125,619 76,414 113,697 -4.87%
PBT 3,406 6,391 11,783 18,143 12,235 8,113 18,108 -67.20%
Tax -978 -1,618 -2,815 -4,455 -3,105 -2,650 -4,264 -62.56%
NP 2,428 4,773 8,968 13,688 9,130 5,463 13,844 -68.70%
-
NP to SH 2,331 4,358 8,216 12,490 8,059 4,951 12,842 -67.97%
-
Tax Rate 28.71% 25.32% 23.89% 24.55% 25.38% 32.66% 23.55% -
Total Cost 103,072 80,582 115,245 118,929 116,489 70,951 99,853 2.13%
-
Net Worth 300,000 300,000 296,327 289,153 278,227 272,125 267,661 7.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,400 - - 2,399 2,398 - - -
Div Payout % 102.96% - - 19.21% 29.76% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 300,000 300,000 296,327 289,153 278,227 272,125 267,661 7.90%
NOSH 120,000 120,000 119,970 119,980 119,925 119,878 120,027 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.30% 5.59% 7.22% 10.32% 7.27% 7.15% 12.18% -
ROE 0.78% 1.45% 2.77% 4.32% 2.90% 1.82% 4.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 87.92 71.13 103.54 110.53 104.75 63.74 94.73 -4.85%
EPS 1.94 3.63 6.85 10.41 6.72 4.13 10.70 -67.99%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 2.50 2.50 2.47 2.41 2.32 2.27 2.23 7.92%
Adjusted Per Share Value based on latest NOSH - 119,980
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.44 73.17 106.48 113.68 107.68 65.50 97.46 -4.86%
EPS 2.00 3.74 7.04 10.71 6.91 4.24 11.01 -67.95%
DPS 2.06 0.00 0.00 2.06 2.06 0.00 0.00 -
NAPS 2.5717 2.5717 2.5402 2.4787 2.385 2.3327 2.2945 7.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.55 2.50 2.11 1.91 2.20 2.05 2.31 -
P/RPS 2.90 3.51 2.04 1.73 2.10 3.22 2.44 12.21%
P/EPS 131.27 68.84 30.81 18.35 32.74 49.64 21.59 233.49%
EY 0.76 1.45 3.25 5.45 3.05 2.01 4.63 -70.05%
DY 0.78 0.00 0.00 1.05 0.91 0.00 0.00 -
P/NAPS 1.02 1.00 0.85 0.79 0.95 0.90 1.04 -1.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.60 2.40 2.45 2.05 1.99 2.25 2.30 -
P/RPS 2.96 3.37 2.37 1.85 1.90 3.53 2.43 14.07%
P/EPS 133.85 66.09 35.78 19.69 29.61 54.48 21.50 238.79%
EY 0.75 1.51 2.80 5.08 3.38 1.84 4.65 -70.40%
DY 0.77 0.00 0.00 0.98 1.01 0.00 0.00 -
P/NAPS 1.04 0.96 0.99 0.85 0.86 0.99 1.03 0.64%

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