[NPC] YoY 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- -15.65%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
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 91,226 124,213 113,697 86,392 67,294 103,765 64,923 5.82%
PBT 2,537 11,783 18,108 11,065 14,505 18,117 13,709 -24.49%
Tax -1,227 -2,815 -4,264 -629 -4,034 -4,821 -3,741 -16.94%
NP 1,310 8,968 13,844 10,436 10,471 13,296 9,968 -28.67%
-
NP to SH 562 8,216 12,842 8,877 9,749 12,349 9,530 -37.58%
-
Tax Rate 48.36% 23.89% 23.55% 5.68% 27.81% 26.61% 27.29% -
Total Cost 89,916 115,245 99,853 75,956 56,823 90,469 54,955 8.54%
-
Net Worth 298,602 296,327 267,661 120,061 119,923 183,630 119,916 16.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 3,601 - - - -
Div Payout % - - - 40.58% - - - -
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 298,602 296,327 267,661 120,061 119,923 183,630 119,916 16.40%
NOSH 120,404 119,970 120,027 120,061 119,923 120,019 119,916 0.06%
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 1.44% 7.22% 12.18% 12.08% 15.56% 12.81% 15.35% -
ROE 0.19% 2.77% 4.80% 7.39% 8.13% 6.72% 7.95% -
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 75.77 103.54 94.73 71.96 56.11 86.46 54.14 5.75%
EPS 0.47 6.85 10.70 7.40 8.12 10.29 7.94 -37.54%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.48 2.47 2.23 1.00 1.00 1.53 1.00 16.32%
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 78.20 106.48 97.46 74.06 57.69 88.95 55.65 5.82%
EPS 0.48 7.04 11.01 7.61 8.36 10.59 8.17 -37.62%
DPS 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
NAPS 2.5597 2.5402 2.2945 1.0292 1.028 1.5741 1.028 16.40%
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 2.72 2.04 2.44 2.77 3.74 2.86 2.86 -0.83%
P/EPS 441.34 30.81 21.59 26.91 25.83 24.01 19.50 68.10%
EY 0.23 3.25 4.63 3.72 3.87 4.17 5.13 -40.36%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.04 1.99 2.10 1.61 1.55 -9.87%
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 2.77 2.37 2.43 2.92 3.56 2.85 2.94 -0.98%
P/EPS 449.91 35.78 21.50 28.40 24.60 23.91 20.01 67.92%
EY 0.22 2.80 4.65 3.52 4.06 4.18 5.00 -40.55%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 1.03 2.10 2.00 1.61 1.59 -9.90%

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