[NPC] QoQ TTM 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- 8.66%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 396,328 369,023 355,001 344,728 314,647 295,549 325,722 13.93%
PBT 51,013 43,970 51,623 50,492 46,645 50,085 48,444 3.49%
Tax -13,679 -10,044 -10,858 -10,517 -9,742 -13,147 -13,138 2.71%
NP 37,334 33,926 40,765 39,975 36,903 36,938 35,306 3.78%
-
NP to SH 34,855 30,890 36,188 35,247 32,439 33,311 31,910 6.04%
-
Tax Rate 26.81% 22.84% 21.03% 20.83% 20.89% 26.25% 27.12% -
Total Cost 358,994 335,097 314,236 304,753 277,744 258,611 290,416 15.13%
-
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 7,199 7,199 7,203 7,203 3,601 10,804 -51.86%
Div Payout % 10.32% 23.31% 19.90% 20.44% 22.21% 10.81% 33.86% -
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 9.42% 9.19% 11.48% 11.60% 11.73% 12.50% 10.84% -
ROE 13.02% 12.16% 14.44% 14.25% 27.02% 14.38% 14.37% -
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 330.20 307.87 296.01 287.19 262.07 246.29 271.29 13.95%
EPS 29.04 25.77 30.17 29.36 27.02 27.76 26.58 6.06%
DPS 3.00 6.00 6.00 6.00 6.00 3.00 9.00 -51.82%
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 339.74 316.34 304.32 295.51 269.72 253.35 279.22 13.93%
EPS 29.88 26.48 31.02 30.21 27.81 28.55 27.35 6.05%
DPS 3.08 6.17 6.17 6.18 6.18 3.09 9.26 -51.89%
NAPS 2.2945 2.1783 2.1486 2.1197 1.0292 1.9853 1.904 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 0.70 0.63 0.65 0.73 0.76 0.81 0.70 0.00%
P/EPS 7.95 7.57 6.36 7.15 7.37 7.20 7.15 7.30%
EY 12.57 13.22 15.72 13.98 13.58 13.88 13.99 -6.86%
DY 1.30 3.08 3.13 2.86 3.02 1.50 4.74 -57.68%
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 0.70 0.73 0.68 0.65 0.80 0.75 0.76 -5.32%
P/EPS 7.92 8.73 6.66 6.40 7.77 6.63 7.71 1.80%
EY 12.63 11.45 15.01 15.62 12.87 15.09 12.96 -1.70%
DY 1.30 2.67 2.99 3.19 2.86 1.63 4.39 -55.47%
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