[NPC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -25.62%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,392 83,672 84,352 60,231 67,294 113,845 116,997 -18.25%
PBT 11,065 15,447 8,708 11,425 14,505 13,806 15,591 -20.38%
Tax -629 -3,828 -2,249 -3,036 -4,034 -3,819 -4,104 -71.26%
NP 10,436 11,619 6,459 8,389 10,471 9,987 11,487 -6.18%
-
NP to SH 8,877 10,524 5,787 7,251 9,749 9,123 10,741 -11.90%
-
Tax Rate 5.68% 24.78% 25.83% 26.57% 27.81% 27.66% 26.32% -
Total Cost 75,956 72,053 77,893 51,842 56,823 103,858 105,510 -19.62%
-
Net Worth 120,061 231,599 222,115 219,690 119,923 202,866 199,218 -28.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,601 - 3,601 - - 7,202 3,600 0.01%
Div Payout % 40.58% - 62.24% - - 78.95% 33.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,061 231,599 222,115 219,690 119,923 202,866 199,218 -28.58%
NOSH 120,061 119,999 120,062 120,049 119,923 120,039 120,011 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.08% 13.89% 7.66% 13.93% 15.56% 8.77% 9.82% -
ROE 7.39% 4.54% 2.61% 3.30% 8.13% 4.50% 5.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 71.96 69.73 70.26 50.17 56.11 94.84 97.49 -18.28%
EPS 7.40 8.77 4.82 6.04 8.12 7.60 8.95 -11.87%
DPS 3.00 0.00 3.00 0.00 0.00 6.00 3.00 0.00%
NAPS 1.00 1.93 1.85 1.83 1.00 1.69 1.66 -28.60%
Adjusted Per Share Value based on latest NOSH - 120,049
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.06 71.73 72.31 51.63 57.69 97.59 100.29 -18.25%
EPS 7.61 9.02 4.96 6.22 8.36 7.82 9.21 -11.91%
DPS 3.09 0.00 3.09 0.00 0.00 6.17 3.09 0.00%
NAPS 1.0292 1.9853 1.904 1.8832 1.028 1.739 1.7077 -28.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.99 2.00 1.90 2.00 2.10 2.28 2.55 -
P/RPS 2.77 2.87 2.70 3.99 3.74 2.40 2.62 3.77%
P/EPS 26.91 22.81 39.42 33.11 25.83 30.00 28.49 -3.72%
EY 3.72 4.39 2.54 3.02 3.87 3.33 3.51 3.93%
DY 1.51 0.00 1.58 0.00 0.00 2.63 1.18 17.81%
P/NAPS 1.99 1.04 1.03 1.09 2.10 1.35 1.54 18.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 24/11/09 27/08/09 27/05/09 25/02/09 25/11/08 28/08/08 -
Price 2.10 1.84 2.05 2.00 2.00 2.00 2.60 -
P/RPS 2.92 2.64 2.92 3.99 3.56 2.11 2.67 6.13%
P/EPS 28.40 20.98 42.53 33.11 24.60 26.32 29.05 -1.49%
EY 3.52 4.77 2.35 3.02 4.06 3.80 3.44 1.54%
DY 1.43 0.00 1.46 0.00 0.00 3.00 1.15 15.58%
P/NAPS 2.10 0.95 1.11 1.09 2.00 1.18 1.57 21.33%

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