[NPC] QoQ 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- 13.32%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 113,697 97,694 94,625 90,312 86,392 83,672 84,352 21.95%
PBT 18,108 7,794 9,839 15,272 11,065 15,447 8,708 62.70%
Tax -4,264 -3,014 -2,590 -3,811 -629 -3,828 -2,249 53.00%
NP 13,844 4,780 7,249 11,461 10,436 11,619 6,459 66.00%
-
NP to SH 12,842 5,226 6,728 10,059 8,877 10,524 5,787 69.88%
-
Tax Rate 23.55% 38.67% 26.32% 24.95% 5.68% 24.78% 25.83% -
Total Cost 99,853 92,914 87,376 78,851 75,956 72,053 77,893 17.95%
-
Net Worth 267,661 254,108 250,650 247,273 120,061 231,599 222,115 13.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 3,597 - 3,601 - 3,601 -
Div Payout % - - 53.48% - 40.58% - 62.24% -
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 267,661 254,108 250,650 247,273 120,061 231,599 222,115 13.20%
NOSH 120,027 119,862 119,928 120,035 120,061 119,999 120,062 -0.01%
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 12.18% 4.89% 7.66% 12.69% 12.08% 13.89% 7.66% -
ROE 4.80% 2.06% 2.68% 4.07% 7.39% 4.54% 2.61% -
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 94.73 81.51 78.90 75.24 71.96 69.73 70.26 21.97%
EPS 10.70 4.36 5.61 8.38 7.40 8.77 4.82 69.92%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 3.00 -
NAPS 2.23 2.12 2.09 2.06 1.00 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 94.75 81.41 78.85 75.26 71.99 69.73 70.29 21.96%
EPS 10.70 4.36 5.61 8.38 7.40 8.77 4.82 69.92%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 3.00 -
NAPS 2.2305 2.1176 2.0888 2.0606 1.0005 1.93 1.851 13.20%
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 2.44 2.39 2.43 2.79 2.77 2.87 2.70 -6.51%
P/EPS 21.59 44.72 34.22 25.06 26.91 22.81 39.42 -32.98%
EY 4.63 2.24 2.92 3.99 3.72 4.39 2.54 49.05%
DY 0.00 0.00 1.56 0.00 1.51 0.00 1.58 -
P/NAPS 1.04 0.92 0.92 1.02 1.99 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 2.43 2.76 2.55 2.50 2.92 2.64 2.92 -11.49%
P/EPS 21.50 51.61 35.83 22.43 28.40 20.98 42.53 -36.46%
EY 4.65 1.94 2.79 4.46 3.52 4.77 2.35 57.41%
DY 0.00 0.00 1.49 0.00 1.43 0.00 1.46 -
P/NAPS 1.03 1.06 0.96 0.91 2.10 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