Highlights

[NPC] QoQ Quarter Result on 2019-09-30 [#3]

Stock [NPC]: NPC RESOURCES BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     54.42%    YoY -     70.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 70,904 58,817 65,284 59,059 49,067 51,850 66,419 4.46%
  QoQ % 20.55% -9.91% 10.54% 20.36% -5.37% -21.93% -
  Horiz. % 106.75% 88.55% 98.29% 88.92% 73.87% 78.07% 100.00%
PBT 26,299 -39,348 7,297 -6,113 -10,320 -5,421 47 6,716.61%
  QoQ % 166.84% -639.24% 219.37% 40.77% -90.37% -11,634.04% -
  Horiz. % 55,955.32% -83,719.15% 15,525.53% -13,006.38% -21,957.45% -11,534.04% 100.00%
Tax -324 1,731 -57 -349 -235 227 -13,939 -91.87%
  QoQ % -118.72% 3,136.84% 83.67% -48.51% -203.52% 101.63% -
  Horiz. % 2.32% -12.42% 0.41% 2.50% 1.69% -1.63% 100.00%
NP 25,975 -37,617 7,240 -6,462 -10,555 -5,194 -13,892 -
  QoQ % 169.05% -619.57% 212.04% 38.78% -103.22% 62.61% -
  Horiz. % -186.98% 270.78% -52.12% 46.52% 75.98% 37.39% 100.00%
NP to SH 21,802 -29,539 2,995 -3,798 -8,333 -2,857 -13,719 -
  QoQ % 173.81% -1,086.28% 178.86% 54.42% -191.67% 79.17% -
  Horiz. % -158.92% 215.31% -21.83% 27.68% 60.74% 20.83% 100.00%
Tax Rate 1.23 % - % 0.78 % - % - % - % 29,657.45 % -99.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 44,929 96,434 58,044 65,521 59,622 57,044 80,311 -32.13%
  QoQ % -53.41% 66.14% -11.41% 9.89% 4.52% -28.97% -
  Horiz. % 55.94% 120.08% 72.27% 81.58% 74.24% 71.03% 100.00%
Net Worth 513,028 454,597 510,686 254,759 255,927 258,280 300,366 42.93%
  QoQ % 12.85% -10.98% 100.46% -0.46% -0.91% -14.01% -
  Horiz. % 170.80% 151.35% 170.02% 84.82% 85.21% 85.99% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 513,028 454,597 510,686 254,759 255,927 258,280 300,366 42.93%
  QoQ % 12.85% -10.98% 100.46% -0.46% -0.91% -14.01% -
  Horiz. % 170.80% 151.35% 170.02% 84.82% 85.21% 85.99% 100.00%
NOSH 116,863 116,863 116,862 116,862 116,862 116,869 116,874 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 36.63 % -63.96 % 11.09 % -10.94 % -21.51 % -10.02 % -20.92 % -
  QoQ % 157.27% -676.74% 201.37% 49.14% -114.67% 52.10% -
  Horiz. % -175.10% 305.74% -53.01% 52.29% 102.82% 47.90% 100.00%
ROE 4.25 % -6.50 % 0.59 % -1.49 % -3.26 % -1.11 % -4.57 % -
  QoQ % 165.38% -1,201.69% 139.60% 54.29% -193.69% 75.71% -
  Horiz. % -93.00% 142.23% -12.91% 32.60% 71.33% 24.29% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 60.67 50.33 55.86 50.54 41.99 44.37 56.83 4.46%
  QoQ % 20.54% -9.90% 10.53% 20.36% -5.36% -21.93% -
  Horiz. % 106.76% 88.56% 98.29% 88.93% 73.89% 78.07% 100.00%
EPS 18.66 -25.28 2.56 -3.25 -7.13 -2.44 -11.74 -
  QoQ % 173.81% -1,087.50% 178.77% 54.42% -192.21% 79.22% -
  Horiz. % -158.94% 215.33% -21.81% 27.68% 60.73% 20.78% 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 4.3900 3.8900 4.3700 2.1800 2.1900 2.2100 2.5700 42.94%
  QoQ % 12.85% -10.98% 100.46% -0.46% -0.90% -14.01% -
  Horiz. % 170.82% 151.36% 170.04% 84.82% 85.21% 85.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.09 49.01 54.40 49.22 40.89 43.21 55.35 4.46%
  QoQ % 20.57% -9.91% 10.52% 20.37% -5.37% -21.93% -
  Horiz. % 106.76% 88.55% 98.28% 88.93% 73.88% 78.07% 100.00%
EPS 18.17 -24.62 2.50 -3.17 -6.94 -2.38 -11.43 -
  QoQ % 173.80% -1,084.80% 178.86% 54.32% -191.60% 79.18% -
  Horiz. % -158.97% 215.40% -21.87% 27.73% 60.72% 20.82% 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 4.2752 3.7883 4.2557 2.1230 2.1327 2.1523 2.5031 42.93%
  QoQ % 12.85% -10.98% 100.46% -0.45% -0.91% -14.01% -
  Horiz. % 170.80% 151.34% 170.02% 84.81% 85.20% 85.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.9000 1.9200 1.9000 1.9000 1.9000 1.7800 1.8300 -
P/RPS 3.13 3.81 3.40 3.76 4.53 4.01 3.22 -1.87%
  QoQ % -17.85% 12.06% -9.57% -17.00% 12.97% 24.53% -
  Horiz. % 97.20% 118.32% 105.59% 116.77% 140.68% 124.53% 100.00%
P/EPS 10.18 -7.60 74.14 -58.46 -26.65 -72.81 -15.59 -
  QoQ % 233.95% -110.25% 226.82% -119.36% 63.40% -367.03% -
  Horiz. % -65.30% 48.75% -475.56% 374.98% 170.94% 467.03% 100.00%
EY 9.82 -13.16 1.35 -1.71 -3.75 -1.37 -6.41 -
  QoQ % 174.62% -1,074.81% 178.95% 54.40% -173.72% 78.63% -
  Horiz. % -153.20% 205.30% -21.06% 26.68% 58.50% 21.37% 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 0.43 0.49 0.43 0.87 0.87 0.81 0.71 -28.44%
  QoQ % -12.24% 13.95% -50.57% 0.00% 7.41% 14.08% -
  Horiz. % 60.56% 69.01% 60.56% 122.54% 122.54% 114.08% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 27/11/19 27/08/19 28/05/19 01/03/19 -
Price 1.9000 1.9000 1.8500 1.9000 1.9000 1.7800 2.0000 -
P/RPS 3.13 3.78 3.31 3.76 4.53 4.01 3.52 -7.54%
  QoQ % -17.20% 14.20% -11.97% -17.00% 12.97% 13.92% -
  Horiz. % 88.92% 107.39% 94.03% 106.82% 128.69% 113.92% 100.00%
P/EPS 10.18 -7.52 72.19 -58.46 -26.65 -72.81 -17.04 -
  QoQ % 235.37% -110.42% 223.49% -119.36% 63.40% -327.29% -
  Horiz. % -59.74% 44.13% -423.65% 343.08% 156.40% 427.29% 100.00%
EY 9.82 -13.30 1.39 -1.71 -3.75 -1.37 -5.87 -
  QoQ % 173.83% -1,056.83% 181.29% 54.40% -173.72% 76.66% -
  Horiz. % -167.29% 226.58% -23.68% 29.13% 63.88% 23.34% 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 0.43 0.49 0.42 0.87 0.87 0.81 0.78 -32.79%
  QoQ % -12.24% 16.67% -51.72% 0.00% 7.41% 3.85% -
  Horiz. % 55.13% 62.82% 53.85% 111.54% 111.54% 103.85% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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