[NPC] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -61.45%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 124,213 132,617 125,619 76,414 113,697 97,694 94,625 19.82%
PBT 11,783 18,143 12,235 8,113 18,108 7,794 9,839 12.73%
Tax -2,815 -4,455 -3,105 -2,650 -4,264 -3,014 -2,590 5.69%
NP 8,968 13,688 9,130 5,463 13,844 4,780 7,249 15.19%
-
NP to SH 8,216 12,490 8,059 4,951 12,842 5,226 6,728 14.20%
-
Tax Rate 23.89% 24.55% 25.38% 32.66% 23.55% 38.67% 26.32% -
Total Cost 115,245 118,929 116,489 70,951 99,853 92,914 87,376 20.20%
-
Net Worth 296,327 289,153 278,227 272,125 267,661 254,108 250,650 11.77%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 2,399 2,398 - - - 3,597 -
Div Payout % - 19.21% 29.76% - - - 53.48% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,327 289,153 278,227 272,125 267,661 254,108 250,650 11.77%
NOSH 119,970 119,980 119,925 119,878 120,027 119,862 119,928 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.22% 10.32% 7.27% 7.15% 12.18% 4.89% 7.66% -
ROE 2.77% 4.32% 2.90% 1.82% 4.80% 2.06% 2.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.54 110.53 104.75 63.74 94.73 81.51 78.90 19.80%
EPS 6.85 10.41 6.72 4.13 10.70 4.36 5.61 14.19%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 2.47 2.41 2.32 2.27 2.23 2.12 2.09 11.74%
Adjusted Per Share Value based on latest NOSH - 119,878
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.51 110.51 104.68 63.68 94.75 81.41 78.85 19.83%
EPS 6.85 10.41 6.72 4.13 10.70 4.36 5.61 14.19%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 2.4694 2.4096 2.3186 2.2677 2.2305 2.1176 2.0888 11.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.11 1.91 2.20 2.05 2.31 1.95 1.92 -
P/RPS 2.04 1.73 2.10 3.22 2.44 2.39 2.43 -10.97%
P/EPS 30.81 18.35 32.74 49.64 21.59 44.72 34.22 -6.74%
EY 3.25 5.45 3.05 2.01 4.63 2.24 2.92 7.37%
DY 0.00 1.05 0.91 0.00 0.00 0.00 1.56 -
P/NAPS 0.85 0.79 0.95 0.90 1.04 0.92 0.92 -5.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 25/08/11 26/05/11 28/02/11 29/11/10 26/08/10 -
Price 2.45 2.05 1.99 2.25 2.30 2.25 2.01 -
P/RPS 2.37 1.85 1.90 3.53 2.43 2.76 2.55 -4.75%
P/EPS 35.78 19.69 29.61 54.48 21.50 51.61 35.83 -0.09%
EY 2.80 5.08 3.38 1.84 4.65 1.94 2.79 0.23%
DY 0.00 0.98 1.01 0.00 0.00 0.00 1.49 -
P/NAPS 0.99 0.85 0.86 0.99 1.03 1.06 0.96 2.06%

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