[NPC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[NPC] NPC RESOURCES BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 66.89%

YoY- 28.75%

Quarter Report

NPC- 2nd Quarter (30.06.2010).doc

Latest QR

Upcoming QR

NPC's Result

NPC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	173,025	190,855	202,033	184,937	144,583	220,616	123,221	5.81%
YoY %	-9.34%	-5.53%	9.24%	27.91%	-34.46%	79.04%	-	-
Horiz. %	140.42%	154.89%	163.96%	150.09%	117.34%	179.04%	100.00%	-
PBT	9,003	9,797	20,348	25,111	20,133	30,460	16,374	-9.47%
YoY %	-8.10%	-51.85%	-18.97%	24.73%	-33.90%	86.03%	-	-
Horiz. %	54.98%	59.83%	124.27%	153.36%	122.96%	186.03%	100.00%	-
Tax	-2,433	-2,596	-5,755	-6,401	-5,285	-7,872	-4,293	-9.02%
YoY %	6.28%	54.89%	10.09%	-21.12%	32.86%	-83.37%	-	-
Horiz. %	56.67%	60.47%	134.06%	149.10%	123.11%	183.37%	100.00%	-
NP	6,570	7,201	14,593	18,710	14,848	22,588	12,081	-9.64%
YoY %	-8.76%	-50.65%	-22.00%	26.01%	-34.27%	86.97%	-	-
Horiz. %	54.38%	59.61%	120.79%	154.87%	122.90%	186.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,302	6,689	13,010	16,787	13,038	20,699	11,305	-9.27%
YoY %	-5.79%	-48.59%	-22.50%	28.75%	-37.01%	83.10%	-	-
Horiz. %	55.75%	59.17%	115.08%	148.49%	115.33%	183.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.02%	26.50%	28.28%	25.49%	26.25%	25.84%	26.22%	-
YoY %	1.96%	-6.29%	10.95%	-2.90%	1.59%	-1.45%	-	-
Horiz. %	103.05%	101.07%	107.86%	97.22%	100.11%	98.55%	100.00%	-
Total Cost	166,455	183,654	187,440	166,227	129,735	198,028	111,140	6.95%
YoY %	-9.36%	-2.02%	12.76%	28.13%	-34.49%	78.18%	-	-
Horiz. %	149.77%	165.25%	168.65%	149.57%	116.73%	178.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	307,199	300,000	278,442	250,785	221,897	199,190	165,614	10.83%
YoY %	2.40%	7.74%	11.03%	13.02%	11.40%	20.27%	-	-
Horiz. %	185.49%	181.14%	168.13%	151.43%	133.98%	120.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,200	2,400	2,400	3,599	3,598	3,599	6,000	-23.50%
YoY %	-50.00%	0.00%	-33.31%	0.03%	-0.03%	-40.02%	-	-
Horiz. %	20.00%	40.00%	40.00%	59.98%	59.97%	59.98%	100.00%	-
Div Payout %	19.04%	35.88%	18.45%	21.44%	27.60%	17.39%	53.08%	-
YoY %	-46.93%	94.47%	-13.95%	-22.32%	58.71%	-67.24%	-	-
Horiz. %	35.87%	67.60%	34.76%	40.39%	52.00%	32.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	307,199	300,000	278,442	250,785	221,897	199,190	165,614	10.83%
YoY %	2.40%	7.74%	11.03%	13.02%	11.40%	20.27%	-	-
Horiz. %	185.49%	181.14%	168.13%	151.43%	133.98%	120.27%	100.00%	-
NOSH	120,000	120,000	120,018	119,992	119,944	119,994	120,010	-0.00%
YoY %	0.00%	-0.01%	0.02%	0.04%	-0.04%	-0.01%	-	-
Horiz. %	99.99%	99.99%	100.01%	99.99%	99.95%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	3.80%	3.77%	7.22%	10.12%	10.27%	10.24%	9.80%	-
YoY %	0.80%	-47.78%	-28.66%	-1.46%	0.29%	4.49%	-	-
Horiz. %	38.78%	38.47%	73.67%	103.27%	104.80%	104.49%	100.00%	-
ROE	2.05%	2.23%	4.67%	6.69%	5.88%	10.39%	6.83%	-
YoY %	-8.07%	-52.25%	-30.19%	13.78%	-43.41%	52.12%	-	-
Horiz. %	30.01%	32.65%	68.37%	97.95%	86.09%	152.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	144.19	159.05	168.33	154.12	120.54	183.86	102.68	5.81%
YoY %	-9.34%	-5.51%	9.22%	27.86%	-34.44%	79.06%	-	-
Horiz. %	140.43%	154.90%	163.94%	150.10%	117.39%	179.06%	100.00%	-
EPS	5.25	5.57	10.84	13.99	10.87	17.25	9.42	-9.27%
YoY %	-5.75%	-48.62%	-22.52%	28.70%	-36.99%	83.12%	-	-
Horiz. %	55.73%	59.13%	115.07%	148.51%	115.39%	183.12%	100.00%	-
DPS	1.00	2.00	2.00	3.00	3.00	3.00	5.00	-23.50%
YoY %	-50.00%	0.00%	-33.33%	0.00%	0.00%	-40.00%	-	-
Horiz. %	20.00%	40.00%	40.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	2.56	2.50	2.32	2.09	1.85	1.66	1.38	10.83%
YoY %	2.40%	7.76%	11.00%	12.97%	11.45%	20.29%	-	-
Horiz. %	185.51%	181.16%	168.12%	151.45%	134.06%	120.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,928
RPS	144.19	159.05	168.36	154.11	120.49	183.85	102.68	5.81%
YoY %	-9.34%	-5.53%	9.25%	27.90%	-34.46%	79.05%	-	-
Horiz. %	140.43%	154.90%	163.97%	150.09%	117.35%	179.05%	100.00%	-
EPS	5.25	5.57	10.84	13.99	10.87	17.25	9.42	-9.27%
YoY %	-5.75%	-48.62%	-22.52%	28.70%	-36.99%	83.12%	-	-
Horiz. %	55.73%	59.13%	115.07%	148.51%	115.39%	183.12%	100.00%	-
DPS	1.00	2.00	2.00	3.00	3.00	3.00	5.00	-23.50%
YoY %	-50.00%	0.00%	-33.33%	0.00%	0.00%	-40.00%	-	-
Horiz. %	20.00%	40.00%	40.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	2.56	2.50	2.3204	2.0899	1.8491	1.6599	1.3801	10.83%
YoY %	2.40%	7.74%	11.03%	13.02%	11.40%	20.27%	-	-
Horiz. %	185.49%	181.15%	168.13%	151.43%	133.98%	120.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.01	2.55	2.20	1.92	1.90	2.55	2.10	-
P/RPS	1.39	1.60	1.31	1.25	1.58	1.39	2.05	-6.26%
YoY %	-13.13%	22.14%	4.80%	-20.89%	13.67%	-32.20%	-	-
Horiz. %	67.80%	78.05%	63.90%	60.98%	77.07%	67.80%	100.00%	-
P/EPS	38.27	45.75	20.30	13.72	17.48	14.78	22.29	9.41%
YoY %	-16.35%	125.37%	47.96%	-21.51%	18.27%	-33.69%	-	-
Horiz. %	171.69%	205.25%	91.07%	61.55%	78.42%	66.31%	100.00%	-
EY	2.61	2.19	4.93	7.29	5.72	6.76	4.49	-8.63%
YoY %	19.18%	-55.58%	-32.37%	27.45%	-15.38%	50.56%	-	-
Horiz. %	58.13%	48.78%	109.80%	162.36%	127.39%	150.56%	100.00%	-
DY	0.50	0.78	0.91	1.56	1.58	1.18	2.38	-22.87%
YoY %	-35.90%	-14.29%	-41.67%	-1.27%	33.90%	-50.42%	-	-
Horiz. %	21.01%	32.77%	38.24%	65.55%	66.39%	49.58%	100.00%	-
P/NAPS	0.79	1.02	0.95	0.92	1.03	1.54	1.52	-10.32%
YoY %	-22.55%	7.37%	3.26%	-10.68%	-33.12%	1.32%	-	-
Horiz. %	51.97%	67.11%	62.50%	60.53%	67.76%	101.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	30/08/12	25/08/11	26/08/10	27/08/09	28/08/08	21/08/07	-
Price	2.35	2.60	1.99	2.01	2.05	2.60	1.88	-
P/RPS	1.63	1.63	1.18	1.30	1.70	1.41	1.83	-1.90%
YoY %	0.00%	38.14%	-9.23%	-23.53%	20.57%	-22.95%	-	-
Horiz. %	89.07%	89.07%	64.48%	71.04%	92.90%	77.05%	100.00%	-
P/EPS	44.75	46.64	18.36	14.37	18.86	15.07	19.96	14.38%
YoY %	-4.05%	154.03%	27.77%	-23.81%	25.15%	-24.50%	-	-
Horiz. %	224.20%	233.67%	91.98%	71.99%	94.49%	75.50%	100.00%	-
EY	2.23	2.14	5.45	6.96	5.30	6.63	5.01	-12.60%
YoY %	4.21%	-60.73%	-21.70%	31.32%	-20.06%	32.34%	-	-
Horiz. %	44.51%	42.71%	108.78%	138.92%	105.79%	132.34%	100.00%	-
DY	0.43	0.77	1.01	1.49	1.46	1.15	2.66	-26.17%
YoY %	-44.16%	-23.76%	-32.21%	2.05%	26.96%	-56.77%	-	-
Horiz. %	16.17%	28.95%	37.97%	56.02%	54.89%	43.23%	100.00%	-
P/NAPS	0.92	1.04	0.86	0.96	1.11	1.57	1.36	-6.30%
YoY %	-11.54%	20.93%	-10.42%	-13.51%	-29.30%	15.44%	-	-
Horiz. %	67.65%	76.47%	63.24%	70.59%	81.62%	115.44%	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