[NPC] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -12.07%
YoY- -3.27%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 479,464 418,795 400,162 458,863 396,328 314,647 401,755 2.98%
PBT 26,617 18,189 19,960 50,274 51,013 46,645 58,771 -12.36%
Tax -6,772 -3,389 -5,815 -13,025 -13,679 -9,742 -15,725 -13.09%
NP 19,845 14,800 14,145 37,249 37,334 36,903 43,046 -12.10%
-
NP to SH 21,399 14,162 12,531 33,716 34,855 32,439 39,571 -9.73%
-
Tax Rate 25.44% 18.63% 29.13% 25.91% 26.81% 20.89% 26.76% -
Total Cost 459,619 403,995 386,017 421,614 358,994 277,744 358,709 4.21%
-
Net Worth 311,524 283,199 298,602 296,327 267,661 120,061 119,923 17.23%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 23 1,200 4,800 4,798 3,597 7,203 10,802 -64.11%
Div Payout % 0.11% 8.47% 38.31% 14.23% 10.32% 22.21% 27.30% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 311,524 283,199 298,602 296,327 267,661 120,061 119,923 17.23%
NOSH 120,000 120,000 120,000 120,000 120,027 120,061 119,923 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.14% 3.53% 3.53% 8.12% 9.42% 11.73% 10.71% -
ROE 6.87% 5.00% 4.20% 11.38% 13.02% 27.02% 33.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 400.16 349.00 332.35 382.48 330.20 262.07 335.01 3.00%
EPS 17.86 11.80 10.41 28.10 29.04 27.02 33.00 -9.72%
DPS 0.02 1.00 4.00 4.00 3.00 6.00 9.00 -63.85%
NAPS 2.60 2.36 2.48 2.47 2.23 1.00 1.00 17.25%
Adjusted Per Share Value based on latest NOSH - 119,970
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 399.55 349.00 333.47 382.39 330.27 262.21 334.80 2.98%
EPS 17.83 11.80 10.44 28.10 29.05 27.03 32.98 -9.73%
DPS 0.02 1.00 4.00 4.00 3.00 6.00 9.00 -63.85%
NAPS 2.596 2.36 2.4884 2.4694 2.2305 1.0005 0.9994 17.23%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.70 2.25 2.06 2.11 2.31 1.99 2.10 -
P/RPS 0.67 0.64 0.62 0.55 0.70 0.76 0.63 1.03%
P/EPS 15.12 19.07 19.79 7.51 7.95 7.37 6.36 15.51%
EY 6.61 5.25 5.05 13.32 12.57 13.58 15.71 -13.43%
DY 0.01 0.44 1.94 1.90 1.30 3.02 4.29 -63.57%
P/NAPS 1.04 0.95 0.83 0.85 1.04 1.99 2.10 -11.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 26/02/13 23/02/12 28/02/11 01/03/10 25/02/09 -
Price 2.75 2.04 2.10 2.45 2.30 2.10 2.00 -
P/RPS 0.69 0.58 0.63 0.64 0.70 0.80 0.60 2.35%
P/EPS 15.40 17.29 20.18 8.72 7.92 7.77 6.06 16.80%
EY 6.49 5.79 4.96 11.47 12.63 12.87 16.50 -14.39%
DY 0.01 0.49 1.90 1.63 1.30 2.86 4.50 -63.85%
P/NAPS 1.06 0.86 0.85 0.99 1.03 2.10 2.00 -10.03%

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