[NPC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.39%
YoY- -21.01%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 433,149 448,347 369,023 295,549 438,226 274,908 196,689 14.04%
PBT 29,206 56,599 43,970 50,085 62,383 42,916 18,160 8.23%
Tax -7,403 -14,474 -10,044 -13,147 -16,512 -10,333 -2,443 20.27%
NP 21,803 42,125 33,926 36,938 45,871 32,583 15,717 5.60%
-
NP to SH 20,185 38,342 30,890 33,311 42,171 30,372 14,777 5.33%
-
Tax Rate 25.35% 25.57% 22.84% 26.25% 26.47% 24.08% 13.45% -
Total Cost 411,346 406,222 335,097 258,611 392,355 242,325 180,972 14.65%
-
Net Worth 301,199 289,153 254,108 231,599 202,866 173,945 148,745 12.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,800 4,798 7,199 3,601 10,802 6,000 7,193 -6.51%
Div Payout % 23.78% 12.51% 23.31% 10.81% 25.62% 19.76% 48.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 301,199 289,153 254,108 231,599 202,866 173,945 148,745 12.46%
NOSH 120,000 119,980 119,862 119,999 120,039 119,962 119,956 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.03% 9.40% 9.19% 12.50% 10.47% 11.85% 7.99% -
ROE 6.70% 13.26% 12.16% 14.38% 20.79% 17.46% 9.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 360.96 373.68 307.87 246.29 365.07 229.16 163.97 14.04%
EPS 16.82 31.96 25.77 27.76 35.13 25.32 12.32 5.32%
DPS 4.00 4.00 6.00 3.00 9.00 5.00 6.00 -6.52%
NAPS 2.51 2.41 2.12 1.93 1.69 1.45 1.24 12.45%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 360.96 373.62 307.52 246.29 365.19 229.09 163.91 14.04%
EPS 16.82 31.95 25.74 27.76 35.14 25.31 12.31 5.33%
DPS 4.00 4.00 6.00 3.00 9.00 5.00 5.99 -6.50%
NAPS 2.51 2.4096 2.1176 1.93 1.6906 1.4495 1.2395 12.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.40 1.91 1.95 2.00 2.28 1.97 1.50 -
P/RPS 0.66 0.51 0.63 0.81 0.62 0.86 0.91 -5.20%
P/EPS 14.27 5.98 7.57 7.20 6.49 7.78 12.18 2.67%
EY 7.01 16.73 13.22 13.88 15.41 12.85 8.21 -2.59%
DY 1.67 2.09 3.08 1.50 3.95 2.54 4.00 -13.53%
P/NAPS 0.96 0.79 0.92 1.04 1.35 1.36 1.21 -3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 29/11/10 24/11/09 25/11/08 28/11/07 27/11/06 -
Price 2.25 2.05 2.25 1.84 2.00 2.62 1.50 -
P/RPS 0.62 0.55 0.73 0.75 0.55 1.14 0.91 -6.18%
P/EPS 13.38 6.41 8.73 6.63 5.69 10.35 12.18 1.57%
EY 7.48 15.59 11.45 15.09 17.57 9.66 8.21 -1.53%
DY 1.78 1.95 2.67 1.63 4.50 1.91 4.00 -12.61%
P/NAPS 0.90 0.85 1.06 0.95 1.18 1.81 1.21 -4.80%

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