[NPC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.7%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 341,420 305,656 361,248 240,924 414,476 202,164 176,784 11.58%
PBT 25,564 32,452 61,088 45,700 59,476 29,144 14,092 10.42%
Tax -6,472 -10,600 -15,244 -12,144 -15,072 -7,200 -3,324 11.73%
NP 19,092 21,852 45,844 33,556 44,404 21,944 10,768 10.00%
-
NP to SH 17,432 19,804 40,236 29,004 39,832 20,456 10,132 9.45%
-
Tax Rate 25.32% 32.66% 24.95% 26.57% 25.34% 24.70% 23.59% -
Total Cost 322,328 283,804 315,404 207,368 370,072 180,220 166,016 11.68%
-
Net Worth 300,000 272,125 247,273 219,690 193,161 162,063 142,856 13.15%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 9,603 14,405 -
Div Payout % - - - - - 46.95% 142.18% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 300,000 272,125 247,273 219,690 193,161 162,063 142,856 13.15%
NOSH 120,000 119,878 120,035 120,049 119,975 120,046 120,047 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.59% 7.15% 12.69% 13.93% 10.71% 10.85% 6.09% -
ROE 5.81% 7.28% 16.27% 13.20% 20.62% 12.62% 7.09% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 284.52 254.97 300.95 200.69 345.47 168.40 147.26 11.59%
EPS 14.52 16.52 33.52 24.16 33.20 17.04 8.44 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 12.00 -
NAPS 2.50 2.27 2.06 1.83 1.61 1.35 1.19 13.15%
Adjusted Per Share Value based on latest NOSH - 120,049
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 284.52 254.71 301.04 200.77 345.40 168.47 147.32 11.58%
EPS 14.52 16.50 33.53 24.17 33.19 17.05 8.44 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 12.00 -
NAPS 2.50 2.2677 2.0606 1.8308 1.6097 1.3505 1.1905 13.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.50 2.05 2.10 2.00 2.40 1.69 1.27 -
P/RPS 0.88 0.80 0.70 1.00 0.69 1.00 0.86 0.38%
P/EPS 17.21 12.41 6.26 8.28 7.23 9.92 15.05 2.25%
EY 5.81 8.06 15.96 12.08 13.83 10.08 6.65 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 4.73 9.45 -
P/NAPS 1.00 0.90 1.02 1.09 1.49 1.25 1.07 -1.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 25/05/10 27/05/09 26/05/08 25/05/07 29/05/06 -
Price 2.40 2.25 1.88 2.00 2.60 1.90 1.34 -
P/RPS 0.84 0.88 0.62 1.00 0.75 1.13 0.91 -1.32%
P/EPS 16.52 13.62 5.61 8.28 7.83 11.15 15.88 0.66%
EY 6.05 7.34 17.83 12.08 12.77 8.97 6.30 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 4.21 8.96 -
P/NAPS 0.96 0.99 0.91 1.09 1.61 1.41 1.13 -2.67%

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