[NPC] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 126.51%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 93,247 79,778 91,226 118,081 105,500 85,355 124,213 -17.41%
PBT 2,243 6,760 2,537 7,626 3,406 6,391 11,783 -66.94%
Tax -563 -1,870 -1,227 -1,992 -978 -1,618 -2,815 -65.83%
NP 1,680 4,890 1,310 5,634 2,428 4,773 8,968 -67.29%
-
NP to SH 1,647 4,655 562 5,280 2,331 4,358 8,216 -65.78%
-
Tax Rate 25.10% 27.66% 48.36% 26.12% 28.71% 25.32% 23.89% -
Total Cost 91,567 74,888 89,916 112,447 103,072 80,582 115,245 -14.22%
-
Net Worth 307,199 303,599 298,602 301,199 300,000 300,000 296,327 2.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,200 - - 2,400 2,400 - - -
Div Payout % 72.86% - - 45.45% 102.96% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 307,199 303,599 298,602 301,199 300,000 300,000 296,327 2.43%
NOSH 120,000 120,000 120,404 120,000 120,000 120,000 119,970 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.80% 6.13% 1.44% 4.77% 2.30% 5.59% 7.22% -
ROE 0.54% 1.53% 0.19% 1.75% 0.78% 1.45% 2.77% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.71 66.48 75.77 98.40 87.92 71.13 103.54 -17.42%
EPS 1.37 3.88 0.47 4.40 1.94 3.63 6.85 -65.83%
DPS 1.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 2.56 2.53 2.48 2.51 2.50 2.50 2.47 2.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.93 68.39 78.20 101.22 90.44 73.17 106.48 -17.41%
EPS 1.41 3.99 0.48 4.53 2.00 3.74 7.04 -65.80%
DPS 1.03 0.00 0.00 2.06 2.06 0.00 0.00 -
NAPS 2.6334 2.6025 2.5597 2.582 2.5717 2.5717 2.5402 2.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.01 2.10 2.06 2.40 2.55 2.50 2.11 -
P/RPS 2.59 3.16 2.72 2.44 2.90 3.51 2.04 17.26%
P/EPS 146.45 54.14 441.34 54.55 131.27 68.84 30.81 182.97%
EY 0.68 1.85 0.23 1.83 0.76 1.45 3.25 -64.78%
DY 0.50 0.00 0.00 0.83 0.78 0.00 0.00 -
P/NAPS 0.79 0.83 0.83 0.96 1.02 1.00 0.85 -4.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 28/05/12 23/02/12 -
Price 2.35 2.00 2.10 2.25 2.60 2.40 2.45 -
P/RPS 3.02 3.01 2.77 2.29 2.96 3.37 2.37 17.55%
P/EPS 171.22 51.56 449.91 51.14 133.85 66.09 35.78 184.24%
EY 0.58 1.94 0.22 1.96 0.75 1.51 2.80 -65.02%
DY 0.43 0.00 0.00 0.89 0.77 0.00 0.00 -
P/NAPS 0.92 0.79 0.85 0.90 1.04 0.96 0.99 -4.77%

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