[NPC] YoY Annualized 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- -43.18%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 469,584 319,112 341,420 305,656 361,248 240,924 414,476 2.10%
PBT 32,696 27,040 25,564 32,452 61,088 45,700 59,476 -9.48%
Tax -10,392 -7,480 -6,472 -10,600 -15,244 -12,144 -15,072 -6.00%
NP 22,304 19,560 19,092 21,852 45,844 33,556 44,404 -10.83%
-
NP to SH 21,204 18,620 17,432 19,804 40,236 29,004 39,832 -9.97%
-
Tax Rate 31.78% 27.66% 25.32% 32.66% 24.95% 26.57% 25.34% -
Total Cost 447,280 299,552 322,328 283,804 315,404 207,368 370,072 3.20%
-
Net Worth 303,599 303,599 300,000 272,125 247,273 219,690 193,161 7.82%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 95 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 303,599 303,599 300,000 272,125 247,273 219,690 193,161 7.82%
NOSH 120,000 120,000 120,000 119,878 120,035 120,049 119,975 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.75% 6.13% 5.59% 7.15% 12.69% 13.93% 10.71% -
ROE 6.98% 6.13% 5.81% 7.28% 16.27% 13.20% 20.62% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 391.32 265.93 284.52 254.97 300.95 200.69 345.47 2.09%
EPS 17.68 15.52 14.52 16.52 33.52 24.16 33.20 -9.96%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.53 2.50 2.27 2.06 1.83 1.61 7.82%
Adjusted Per Share Value based on latest NOSH - 119,878
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 402.54 273.55 292.67 262.02 309.67 206.53 355.30 2.10%
EPS 18.18 15.96 14.94 16.98 34.49 24.86 34.14 -9.96%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6025 2.6025 2.5717 2.3327 2.1197 1.8832 1.6558 7.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.80 2.10 2.50 2.05 2.10 2.00 2.40 -
P/RPS 0.72 0.79 0.88 0.80 0.70 1.00 0.69 0.71%
P/EPS 15.85 13.53 17.21 12.41 6.26 8.28 7.23 13.96%
EY 6.31 7.39 5.81 8.06 15.96 12.08 13.83 -12.25%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 1.00 0.90 1.02 1.09 1.49 -4.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 22/05/13 28/05/12 26/05/11 25/05/10 27/05/09 26/05/08 -
Price 2.88 2.00 2.40 2.25 1.88 2.00 2.60 -
P/RPS 0.74 0.75 0.84 0.88 0.62 1.00 0.75 -0.22%
P/EPS 16.30 12.89 16.52 13.62 5.61 8.28 7.83 12.99%
EY 6.14 7.76 6.05 7.34 17.83 12.08 12.77 -11.48%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.96 0.99 0.91 1.09 1.61 -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