[NPC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.29%
YoY- -11.85%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 382,365 504,000 382,332 447,685 413,424 355,001 325,722 2.70%
PBT 11,384 23,680 19,166 39,723 46,250 51,623 48,444 -21.43%
Tax -2,712 -5,585 -5,652 -9,866 -13,033 -10,858 -13,138 -23.11%
NP 8,672 18,095 13,514 29,857 33,217 40,765 35,306 -20.85%
-
NP to SH 11,231 17,111 12,144 27,395 31,078 36,188 31,910 -15.96%
-
Tax Rate 23.82% 23.59% 29.49% 24.84% 28.18% 21.03% 27.12% -
Total Cost 373,693 485,905 368,818 417,828 380,207 314,236 290,416 4.28%
-
Net Worth 289,200 290,400 307,199 300,000 278,227 250,650 222,115 4.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,200 23 3,600 4,799 2,398 7,199 10,804 -30.65%
Div Payout % 10.68% 0.14% 29.64% 17.52% 7.72% 19.90% 33.86% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 289,200 290,400 307,199 300,000 278,227 250,650 222,115 4.49%
NOSH 120,000 120,000 120,000 120,000 119,925 119,928 120,062 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.27% 3.59% 3.53% 6.67% 8.03% 11.48% 10.84% -
ROE 3.88% 5.89% 3.95% 9.13% 11.17% 14.44% 14.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 318.64 420.00 318.61 373.07 344.73 296.01 271.29 2.71%
EPS 9.36 14.26 10.12 22.83 25.91 30.17 26.58 -15.95%
DPS 1.00 0.02 3.00 4.00 2.00 6.00 9.00 -30.65%
NAPS 2.41 2.42 2.56 2.50 2.32 2.09 1.85 4.50%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 327.77 432.04 327.74 383.77 354.40 304.32 279.22 2.70%
EPS 9.63 14.67 10.41 23.48 26.64 31.02 27.35 -15.96%
DPS 1.03 0.02 3.09 4.11 2.06 6.17 9.26 -30.63%
NAPS 2.4791 2.4894 2.6334 2.5717 2.385 2.1486 1.904 4.49%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.74 2.90 2.01 2.55 2.20 1.92 1.90 -
P/RPS 0.86 0.69 0.63 0.68 0.64 0.65 0.70 3.48%
P/EPS 29.28 20.34 19.86 11.17 8.49 6.36 7.15 26.47%
EY 3.42 4.92 5.03 8.95 11.78 15.72 13.99 -20.91%
DY 0.36 0.01 1.49 1.57 0.91 3.13 4.74 -34.91%
P/NAPS 1.14 1.20 0.79 1.02 0.95 0.92 1.03 1.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 27/08/13 30/08/12 25/08/11 26/08/10 27/08/09 -
Price 2.80 2.82 2.35 2.60 1.99 2.01 2.05 -
P/RPS 0.88 0.67 0.74 0.70 0.58 0.68 0.76 2.47%
P/EPS 29.92 19.78 23.22 11.39 7.68 6.66 7.71 25.34%
EY 3.34 5.06 4.31 8.78 13.02 15.01 12.96 -20.21%
DY 0.36 0.01 1.28 1.54 1.01 2.99 4.39 -34.07%
P/NAPS 1.16 1.17 0.92 1.04 0.86 0.96 1.11 0.73%

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