[NPC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[NPC] NPC RESOURCES BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -10.1%

YoY- -37.01%

Quarter Report

NPC- 2nd Quarter (30.06.2009).doc

Latest QR

Upcoming QR

NPC's Result

NPC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	381,710	404,066	369,874	289,166	441,232	246,442	176,698	13.68%
YoY %	-5.53%	9.24%	27.91%	-34.46%	79.04%	39.47%	-	-
Horiz. %	216.02%	228.68%	209.33%	163.65%	249.71%	139.47%	100.00%	-
PBT	19,594	40,696	50,222	40,266	60,920	32,748	14,514	5.12%
YoY %	-51.85%	-18.97%	24.73%	-33.90%	86.03%	125.63%	-	-
Horiz. %	135.00%	280.39%	346.02%	277.43%	419.73%	225.63%	100.00%	-
Tax	-5,192	-11,510	-12,802	-10,570	-15,744	-8,586	-3,660	5.99%
YoY %	54.89%	10.09%	-21.12%	32.86%	-83.37%	-134.59%	-	-
Horiz. %	141.86%	314.48%	349.78%	288.80%	430.16%	234.59%	100.00%	-
NP	14,402	29,186	37,420	29,696	45,176	24,162	10,854	4.82%
YoY %	-50.65%	-22.00%	26.01%	-34.27%	86.97%	122.61%	-	-
Horiz. %	132.69%	268.90%	344.76%	273.59%	416.22%	222.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,378	26,020	33,574	26,076	41,398	22,610	10,262	4.51%
YoY %	-48.59%	-22.50%	28.75%	-37.01%	83.10%	120.33%	-	-
Horiz. %	130.36%	253.56%	327.17%	254.10%	403.41%	220.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	28.28%	25.49%	26.25%	25.84%	26.22%	25.22%	-
YoY %	-6.29%	10.95%	-2.90%	1.59%	-1.45%	3.97%	-	-
Horiz. %	105.08%	112.13%	101.07%	104.08%	102.46%	103.97%	100.00%	-
Total Cost	367,308	374,880	332,454	259,470	396,056	222,280	165,844	14.15%
YoY %	-2.02%	12.76%	28.13%	-34.49%	78.18%	34.03%	-	-
Horiz. %	221.48%	226.04%	200.46%	156.45%	238.81%	134.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,000	278,442	250,785	221,897	199,190	165,614	142,660	13.17%
YoY %	7.74%	11.03%	13.02%	11.40%	20.27%	16.09%	-	-
Horiz. %	210.29%	195.18%	175.79%	155.54%	139.63%	116.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,800	4,800	7,199	7,196	7,199	12,001	14,385	-16.70%
YoY %	0.00%	-33.32%	0.04%	-0.04%	-40.01%	-16.57%	-	-
Horiz. %	33.37%	33.37%	50.05%	50.02%	50.05%	83.43%	100.00%	-
Div Payout %	35.88%	18.45%	21.44%	27.60%	17.39%	53.08%	140.19%	-
YoY %	94.47%	-13.95%	-22.32%	58.71%	-67.24%	-62.14%	-	-
Horiz. %	25.59%	13.16%	15.29%	19.69%	12.40%	37.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	300,000	278,442	250,785	221,897	199,190	165,614	142,660	13.17%
YoY %	7.74%	11.03%	13.02%	11.40%	20.27%	16.09%	-	-
Horiz. %	210.29%	195.18%	175.79%	155.54%	139.63%	116.09%	100.00%	-
NOSH	120,000	120,018	119,992	119,944	119,994	120,010	119,883	0.01%
YoY %	-0.01%	0.02%	0.04%	-0.04%	-0.01%	0.11%	-	-
Horiz. %	100.10%	100.11%	100.09%	100.05%	100.09%	100.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.77%	7.22%	10.12%	10.27%	10.24%	9.80%	6.14%	-
YoY %	-47.78%	-28.66%	-1.46%	0.29%	4.49%	59.61%	-	-
Horiz. %	61.40%	117.59%	164.82%	167.26%	166.78%	159.61%	100.00%	-
ROE	4.46%	9.34%	13.39%	11.75%	20.78%	13.65%	7.19%	-
YoY %	-52.25%	-30.25%	13.96%	-43.46%	52.23%	89.85%	-	-
Horiz. %	62.03%	129.90%	186.23%	163.42%	289.01%	189.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	318.09	336.67	308.25	241.08	367.71	205.35	147.39	13.66%
YoY %	-5.52%	9.22%	27.86%	-34.44%	79.07%	39.32%	-	-
Horiz. %	215.82%	228.42%	209.14%	163.57%	249.48%	139.32%	100.00%	-
EPS	11.14	21.68	27.98	21.74	34.50	18.84	8.56	4.48%
YoY %	-48.62%	-22.52%	28.70%	-36.99%	83.12%	120.09%	-	-
Horiz. %	130.14%	253.27%	326.87%	253.97%	403.04%	220.09%	100.00%	-
DPS	4.00	4.00	6.00	6.00	6.00	10.00	12.00	-16.71%
YoY %	0.00%	-33.33%	0.00%	0.00%	-40.00%	-16.67%	-	-
Horiz. %	33.33%	33.33%	50.00%	50.00%	50.00%	83.33%	100.00%	-
NAPS	2.50	2.32	2.09	1.85	1.66	1.38	1.19	13.15%
YoY %	7.76%	11.00%	12.97%	11.45%	20.29%	15.97%	-	-
Horiz. %	210.08%	194.96%	175.63%	155.46%	139.50%	115.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 120,062
RPS	327.21	346.37	317.06	247.88	378.23	211.26	151.47	13.68%
YoY %	-5.53%	9.24%	27.91%	-34.46%	79.04%	39.47%	-	-
Horiz. %	216.02%	228.67%	209.32%	163.65%	249.71%	139.47%	100.00%	-
EPS	11.47	22.30	28.78	22.35	35.49	19.38	8.80	4.51%
YoY %	-48.57%	-22.52%	28.77%	-37.02%	83.13%	120.23%	-	-
Horiz. %	130.34%	253.41%	327.05%	253.98%	403.30%	220.23%	100.00%	-
DPS	4.11	4.12	6.17	6.17	6.17	10.29	12.33	-16.71%
YoY %	-0.24%	-33.23%	0.00%	0.00%	-40.04%	-16.55%	-	-
Horiz. %	33.33%	33.41%	50.04%	50.04%	50.04%	83.45%	100.00%	-
NAPS	2.5717	2.3869	2.1498	1.9022	1.7075	1.4197	1.2229	13.17%
YoY %	7.74%	11.03%	13.02%	11.40%	20.27%	16.09%	-	-
Horiz. %	210.30%	195.18%	175.80%	155.55%	139.63%	116.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.55	2.20	1.92	1.90	2.55	2.10	1.40	-
P/RPS	0.80	0.65	0.62	0.79	0.69	1.02	0.95	-2.82%
YoY %	23.08%	4.84%	-21.52%	14.49%	-32.35%	7.37%	-	-
Horiz. %	84.21%	68.42%	65.26%	83.16%	72.63%	107.37%	100.00%	-
P/EPS	22.87	10.15	6.86	8.74	7.39	11.15	16.36	5.73%
YoY %	125.32%	47.96%	-21.51%	18.27%	-33.72%	-31.85%	-	-
Horiz. %	139.79%	62.04%	41.93%	53.42%	45.17%	68.15%	100.00%	-
EY	4.37	9.85	14.57	11.44	13.53	8.97	6.11	-5.42%
YoY %	-55.63%	-32.40%	27.36%	-15.45%	50.84%	46.81%	-	-
Horiz. %	71.52%	161.21%	238.46%	187.23%	221.44%	146.81%	100.00%	-
DY	1.57	1.82	3.13	3.16	2.35	4.76	8.57	-24.61%
YoY %	-13.74%	-41.85%	-0.95%	34.47%	-50.63%	-44.46%	-	-
Horiz. %	18.32%	21.24%	36.52%	36.87%	27.42%	55.54%	100.00%	-
P/NAPS	1.02	0.95	0.92	1.03	1.54	1.52	1.18	-2.39%
YoY %	7.37%	3.26%	-10.68%	-33.12%	1.32%	28.81%	-	-
Horiz. %	86.44%	80.51%	77.97%	87.29%	130.51%	128.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	26/08/10	27/08/09	28/08/08	21/08/07	29/08/06	-
Price	2.60	1.99	2.01	2.05	2.60	1.88	1.49	-
P/RPS	0.82	0.59	0.65	0.85	0.71	0.92	1.01	-3.41%
YoY %	38.98%	-9.23%	-23.53%	19.72%	-22.83%	-8.91%	-	-
Horiz. %	81.19%	58.42%	64.36%	84.16%	70.30%	91.09%	100.00%	-
P/EPS	23.32	9.18	7.18	9.43	7.54	9.98	17.41	4.98%
YoY %	154.03%	27.86%	-23.86%	25.07%	-24.45%	-42.68%	-	-
Horiz. %	133.95%	52.73%	41.24%	54.16%	43.31%	57.32%	100.00%	-
EY	4.29	10.89	13.92	10.60	13.27	10.02	5.74	-4.73%
YoY %	-60.61%	-21.77%	31.32%	-20.12%	32.44%	74.56%	-	-
Horiz. %	74.74%	189.72%	242.51%	184.67%	231.18%	174.56%	100.00%	-
DY	1.54	2.01	2.99	2.93	2.31	5.32	8.05	-24.07%
YoY %	-23.38%	-32.78%	2.05%	26.84%	-56.58%	-33.91%	-	-
Horiz. %	19.13%	24.97%	37.14%	36.40%	28.70%	66.09%	100.00%	-
P/NAPS	1.04	0.86	0.96	1.11	1.57	1.36	1.25	-3.01%
YoY %	20.93%	-10.42%	-13.51%	-29.30%	15.44%	8.80%	-	-
Horiz. %	83.20%	68.80%	76.80%	88.80%	125.60%	108.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos