[NPC] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.26%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 400,162 458,863 396,328 314,647 401,755 313,750 205,468 11.73%
PBT 19,960 50,274 51,013 46,645 58,771 47,324 26,026 -4.32%
Tax -5,815 -13,025 -13,679 -9,742 -15,725 -11,413 -4,733 3.48%
NP 14,145 37,249 37,334 36,903 43,046 35,911 21,293 -6.58%
-
NP to SH 12,531 33,716 34,855 32,439 39,571 33,191 20,132 -7.59%
-
Tax Rate 29.13% 25.91% 26.81% 20.89% 26.76% 24.12% 18.19% -
Total Cost 386,017 421,614 358,994 277,744 358,709 277,839 184,175 13.11%
-
Net Worth 297,532 296,382 267,569 237,592 212,378 183,594 158,391 11.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,798 4,799 3,599 7,199 10,798 9,599 7,199 -6.53%
Div Payout % 38.30% 14.24% 10.33% 22.19% 27.29% 28.92% 35.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 297,532 296,382 267,569 237,592 212,378 183,594 158,391 11.06%
NOSH 119,972 119,992 119,986 119,996 119,987 119,996 119,993 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.53% 8.12% 9.42% 11.73% 10.71% 11.45% 10.36% -
ROE 4.21% 11.38% 13.03% 13.65% 18.63% 18.08% 12.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 333.54 382.41 330.31 262.21 334.83 261.47 171.23 11.74%
EPS 10.44 28.10 29.05 27.03 32.98 27.66 16.78 -7.59%
DPS 4.00 4.00 3.00 6.00 9.00 8.00 6.00 -6.52%
NAPS 2.48 2.47 2.23 1.98 1.77 1.53 1.32 11.07%
Adjusted Per Share Value based on latest NOSH - 120,061
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 343.03 393.35 339.74 269.72 344.39 268.95 176.13 11.73%
EPS 10.74 28.90 29.88 27.81 33.92 28.45 17.26 -7.59%
DPS 4.11 4.11 3.09 6.17 9.26 8.23 6.17 -6.54%
NAPS 2.5505 2.5407 2.2937 2.0367 1.8206 1.5738 1.3578 11.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.06 2.11 2.31 1.99 2.10 2.47 1.55 -
P/RPS 0.62 0.55 0.70 0.76 0.63 0.94 0.91 -6.18%
P/EPS 19.72 7.51 7.95 7.36 6.37 8.93 9.24 13.45%
EY 5.07 13.32 12.58 13.58 15.70 11.20 10.82 -11.85%
DY 1.94 1.90 1.30 3.02 4.29 3.24 3.87 -10.86%
P/NAPS 0.83 0.85 1.04 1.01 1.19 1.61 1.17 -5.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 28/02/11 01/03/10 25/02/09 04/03/08 23/02/07 -
Price 2.10 2.45 2.30 2.10 2.00 2.46 1.59 -
P/RPS 0.63 0.64 0.70 0.80 0.60 0.94 0.93 -6.27%
P/EPS 20.11 8.72 7.92 7.77 6.06 8.89 9.48 13.34%
EY 4.97 11.47 12.63 12.87 16.49 11.24 10.55 -11.78%
DY 1.90 1.63 1.30 2.86 4.50 3.25 3.77 -10.78%
P/NAPS 0.85 0.99 1.03 1.06 1.13 1.61 1.20 -5.58%

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