[NPC] YoY 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- -20.19%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 105,500 125,619 94,625 84,352 116,997 72,680 44,153 15.60%
PBT 3,406 12,235 9,839 8,708 15,591 9,088 3,734 -1.51%
Tax -978 -3,105 -2,590 -2,249 -4,104 -2,493 -999 -0.35%
NP 2,428 9,130 7,249 6,459 11,487 6,595 2,735 -1.96%
-
NP to SH 2,331 8,059 6,728 5,787 10,741 6,191 2,598 -1.78%
-
Tax Rate 28.71% 25.38% 26.32% 25.83% 26.32% 27.43% 26.75% -
Total Cost 103,072 116,489 87,376 77,893 105,510 66,085 41,418 16.39%
-
Net Worth 300,000 278,227 250,650 222,115 199,218 165,573 142,470 13.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,400 2,398 3,597 3,601 3,600 3,599 3,591 -6.48%
Div Payout % 102.96% 29.76% 53.48% 62.24% 33.52% 58.14% 138.25% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 300,000 278,227 250,650 222,115 199,218 165,573 142,470 13.20%
NOSH 120,000 119,925 119,928 120,062 120,011 119,980 119,723 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.30% 7.27% 7.66% 7.66% 9.82% 9.07% 6.19% -
ROE 0.78% 2.90% 2.68% 2.61% 5.39% 3.74% 1.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.92 104.75 78.90 70.26 97.49 60.58 36.88 15.56%
EPS 1.94 6.72 5.61 4.82 8.95 5.16 2.17 -1.84%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 3.00 -6.52%
NAPS 2.50 2.32 2.09 1.85 1.66 1.38 1.19 13.15%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.44 107.68 81.11 72.31 100.29 62.30 37.85 15.60%
EPS 2.00 6.91 5.77 4.96 9.21 5.31 2.23 -1.79%
DPS 2.06 2.06 3.08 3.09 3.09 3.09 3.08 -6.47%
NAPS 2.5717 2.385 2.1486 1.904 1.7077 1.4193 1.2213 13.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 2.90 2.10 2.43 2.70 2.62 3.47 3.80 -4.40%
P/EPS 131.27 32.74 34.22 39.42 28.49 40.70 64.52 12.55%
EY 0.76 3.05 2.92 2.54 3.51 2.46 1.55 -11.19%
DY 0.78 0.91 1.56 1.58 1.18 1.43 2.14 -15.46%
P/NAPS 1.02 0.95 0.92 1.03 1.54 1.52 1.18 -2.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 2.96 1.90 2.55 2.92 2.67 3.10 4.04 -5.04%
P/EPS 133.85 29.61 35.83 42.53 29.05 36.43 68.66 11.75%
EY 0.75 3.38 2.79 2.35 3.44 2.74 1.46 -10.49%
DY 0.77 1.01 1.49 1.46 1.15 1.60 2.01 -14.76%
P/NAPS 1.04 0.86 0.96 1.11 1.57 1.36 1.25 -3.01%

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