Highlights

[NPC] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [NPC]: NPC RESOURCES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     86.90%    YoY -     30.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 253,333 259,442 235,268 225,260 213,301 201,834 207,400 14.23%
  QoQ % -2.35% 10.28% 4.44% 5.61% 5.68% -2.68% -
  Horiz. % 122.15% 125.09% 113.44% 108.61% 102.85% 97.32% 100.00%
PBT -37,028 -26,098 -157,392 -14,557 -29,138 -31,482 -21,684 42.73%
  QoQ % -41.88% 83.42% -981.21% 50.04% 7.44% -45.19% -
  Horiz. % 170.76% 120.36% 725.84% 67.13% 134.38% 145.19% 100.00%
Tax 392 2,814 6,924 -414 -476 -16 908 -42.79%
  QoQ % -86.07% -59.36% 1,772.46% 13.03% -2,875.00% -101.76% -
  Horiz. % 43.17% 309.91% 762.56% -45.59% -52.42% -1.76% 100.00%
NP -36,636 -23,284 -150,468 -14,971 -29,614 -31,498 -20,776 45.81%
  QoQ % -57.34% 84.53% -905.06% 49.45% 5.98% -51.61% -
  Horiz. % 176.34% 112.07% 724.24% 72.06% 142.54% 151.61% 100.00%
NP to SH -25,870 -15,474 -118,156 -11,993 -19,984 -22,380 -11,428 72.15%
  QoQ % -67.19% 86.90% -885.21% 39.99% 10.71% -95.83% -
  Horiz. % 226.38% 135.40% 1,033.92% 104.94% 174.87% 195.83% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 289,969 282,726 385,736 240,231 242,915 233,332 228,176 17.27%
  QoQ % 2.56% -26.70% 60.57% -1.11% 4.11% 2.26% -
  Horiz. % 127.08% 123.91% 169.05% 105.28% 106.46% 102.26% 100.00%
Net Worth 482,644 513,028 454,597 510,686 254,759 255,927 258,280 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 482,644 513,028 454,597 510,686 254,759 255,927 258,280 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
NOSH 116,863 116,863 116,863 116,862 116,862 116,862 116,869 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -14.46 % -8.97 % -63.96 % -6.65 % -13.88 % -15.61 % -10.02 % 27.62%
  QoQ % -61.20% 85.98% -861.80% 52.09% 11.08% -55.79% -
  Horiz. % 144.31% 89.52% 638.32% 66.37% 138.52% 155.79% 100.00%
ROE -5.36 % -3.02 % -25.99 % -2.35 % -7.84 % -8.74 % -4.42 % 13.68%
  QoQ % -77.48% 88.38% -1,005.96% 70.03% 10.30% -97.74% -
  Horiz. % 121.27% 68.33% 588.01% 53.17% 177.38% 197.74% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 216.78 222.01 201.32 192.76 182.52 172.71 177.46 14.23%
  QoQ % -2.36% 10.28% 4.44% 5.61% 5.68% -2.68% -
  Horiz. % 122.16% 125.10% 113.45% 108.62% 102.85% 97.32% 100.00%
EPS -22.13 -13.24 -101.12 -10.26 -17.11 -19.16 -9.76 72.33%
  QoQ % -67.15% 86.91% -885.58% 40.04% 10.70% -96.31% -
  Horiz. % 226.74% 135.66% 1,036.07% 105.12% 175.31% 196.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1300 4.3900 3.8900 4.3700 2.1800 2.1900 2.2100 51.55%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.46% -0.90% -
  Horiz. % 186.88% 198.64% 176.02% 197.74% 98.64% 99.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 211.11 216.20 196.06 187.72 177.75 168.20 172.83 14.23%
  QoQ % -2.35% 10.27% 4.44% 5.61% 5.68% -2.68% -
  Horiz. % 122.15% 125.09% 113.44% 108.62% 102.85% 97.32% 100.00%
EPS -21.56 -12.90 -98.46 -9.99 -16.65 -18.65 -9.52 72.20%
  QoQ % -67.13% 86.90% -885.59% 40.00% 10.72% -95.90% -
  Horiz. % 226.47% 135.50% 1,034.24% 104.94% 174.89% 195.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0220 4.2752 3.7883 4.2557 2.1230 2.1327 2.1523 51.54%
  QoQ % -5.92% 12.85% -10.98% 100.46% -0.45% -0.91% -
  Horiz. % 186.87% 198.63% 176.01% 197.73% 98.64% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.9100 1.9000 1.9200 1.9000 1.9000 1.9000 1.7800 -
P/RPS 0.88 0.86 0.95 0.99 1.04 1.10 1.00 -8.15%
  QoQ % 2.33% -9.47% -4.04% -4.81% -5.45% 10.00% -
  Horiz. % 88.00% 86.00% 95.00% 99.00% 104.00% 110.00% 100.00%
P/EPS -8.63 -14.35 -1.90 -18.51 -11.11 -9.92 -18.20 -39.11%
  QoQ % 39.86% -655.26% 89.74% -66.61% -12.00% 45.49% -
  Horiz. % 47.42% 78.85% 10.44% 101.70% 61.04% 54.51% 100.00%
EY -11.59 -6.97 -52.66 -5.40 -9.00 -10.08 -5.49 64.34%
  QoQ % -66.28% 86.76% -875.19% 40.00% 10.71% -83.61% -
  Horiz. % 211.11% 126.96% 959.20% 98.36% 163.93% 183.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.43 0.49 0.43 0.87 0.87 0.81 -31.35%
  QoQ % 6.98% -12.24% 13.95% -50.57% 0.00% 7.41% -
  Horiz. % 56.79% 53.09% 60.49% 53.09% 107.41% 107.41% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 28/02/20 27/11/19 27/08/19 28/05/19 -
Price 1.8500 1.9000 1.9000 1.8500 1.9000 1.9000 1.7800 -
P/RPS 0.85 0.86 0.94 0.96 1.04 1.10 1.00 -10.24%
  QoQ % -1.16% -8.51% -2.08% -7.69% -5.45% 10.00% -
  Horiz. % 85.00% 86.00% 94.00% 96.00% 104.00% 110.00% 100.00%
P/EPS -8.36 -14.35 -1.88 -18.03 -11.11 -9.92 -18.20 -40.38%
  QoQ % 41.74% -663.30% 89.57% -62.29% -12.00% 45.49% -
  Horiz. % 45.93% 78.85% 10.33% 99.07% 61.04% 54.51% 100.00%
EY -11.97 -6.97 -53.21 -5.55 -9.00 -10.08 -5.49 67.91%
  QoQ % -71.74% 86.90% -858.74% 38.33% 10.71% -83.61% -
  Horiz. % 218.03% 126.96% 969.22% 101.09% 163.93% 183.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.43 0.49 0.42 0.87 0.87 0.81 -32.35%
  QoQ % 4.65% -12.24% 16.67% -51.72% 0.00% 7.41% -
  Horiz. % 55.56% 53.09% 60.49% 51.85% 107.41% 107.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

453  308  630  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.86+0.095 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS