Highlights

[NPC] QoQ Quarter Result on 2019-12-31 [#4]

Stock [NPC]: NPC RESOURCES BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     178.86%    YoY -     121.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 60,279 70,904 58,817 65,284 59,059 49,067 51,850 10.53%
  QoQ % -14.99% 20.55% -9.91% 10.54% 20.36% -5.37% -
  Horiz. % 116.26% 136.75% 113.44% 125.91% 113.90% 94.63% 100.00%
PBT -14,722 26,299 -39,348 7,297 -6,113 -10,320 -5,421 94.30%
  QoQ % -155.98% 166.84% -639.24% 219.37% 40.77% -90.37% -
  Horiz. % 271.57% -485.13% 725.84% -134.61% 112.77% 190.37% 100.00%
Tax -1,113 -324 1,731 -57 -349 -235 227 -
  QoQ % -243.52% -118.72% 3,136.84% 83.67% -48.51% -203.52% -
  Horiz. % -490.31% -142.73% 762.56% -25.11% -153.74% -103.52% 100.00%
NP -15,835 25,975 -37,617 7,240 -6,462 -10,555 -5,194 109.83%
  QoQ % -160.96% 169.05% -619.57% 212.04% 38.78% -103.22% -
  Horiz. % 304.87% -500.10% 724.24% -139.39% 124.41% 203.22% 100.00%
NP to SH -8,848 21,802 -29,539 2,995 -3,798 -8,333 -2,857 112.03%
  QoQ % -140.58% 173.81% -1,086.28% 178.86% 54.42% -191.67% -
  Horiz. % 309.70% -763.11% 1,033.92% -104.83% 132.94% 291.67% 100.00%
Tax Rate - % 1.23 % - % 0.78 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.69% 0.00% 100.00% - - -
Total Cost 76,114 44,929 96,434 58,044 65,521 59,622 57,044 21.14%
  QoQ % 69.41% -53.41% 66.14% -11.41% 9.89% 4.52% -
  Horiz. % 133.43% 78.76% 169.05% 101.75% 114.86% 104.52% 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 -26.27 % 36.63 % -63.96 % 11.09 % -10.94 % -21.51 % -10.02 % 89.80%
  QoQ % -171.72% 157.27% -676.74% 201.37% 49.14% -114.67% -
  Horiz. % 262.18% -365.57% 638.32% -110.68% 109.18% 214.67% 100.00%
ROE -1.83 % 4.25 % -6.50 % 0.59 % -1.49 % -3.26 % -1.11 % 39.43%
  QoQ % -143.06% 165.38% -1,201.69% 139.60% 54.29% -193.69% -
  Horiz. % 164.86% -382.88% 585.59% -53.15% 134.23% 293.69% 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 51.58 60.67 50.33 55.86 50.54 41.99 44.37 10.53%
  QoQ % -14.98% 20.54% -9.90% 10.53% 20.36% -5.36% -
  Horiz. % 116.25% 136.74% 113.43% 125.90% 113.91% 94.64% 100.00%
EPS -7.57 18.66 -25.28 2.56 -3.25 -7.13 -2.44 112.28%
  QoQ % -140.57% 173.81% -1,087.50% 178.77% 54.42% -192.21% -
  Horiz. % 310.25% -764.75% 1,036.07% -104.92% 133.20% 292.21% 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 50.23 59.09 49.01 54.40 49.22 40.89 43.21 10.53%
  QoQ % -14.99% 20.57% -9.91% 10.52% 20.37% -5.37% -
  Horiz. % 116.25% 136.75% 113.42% 125.90% 113.91% 94.63% 100.00%
EPS -7.37 18.17 -24.62 2.50 -3.17 -6.94 -2.38 112.01%
  QoQ % -140.56% 173.80% -1,084.80% 178.86% 54.32% -191.60% -
  Horiz. % 309.66% -763.45% 1,034.45% -105.04% 133.19% 291.60% 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 3.70 3.13 3.81 3.40 3.76 4.53 4.01 -5.21%
  QoQ % 18.21% -17.85% 12.06% -9.57% -17.00% 12.97% -
  Horiz. % 92.27% 78.05% 95.01% 84.79% 93.77% 112.97% 100.00%
P/EPS -25.23 10.18 -7.60 74.14 -58.46 -26.65 -72.81 -50.57%
  QoQ % -347.84% 233.95% -110.25% 226.82% -119.36% 63.40% -
  Horiz. % 34.65% -13.98% 10.44% -101.83% 80.29% 36.60% 100.00%
EY -3.96 9.82 -13.16 1.35 -1.71 -3.75 -1.37 102.52%
  QoQ % -140.33% 174.62% -1,074.81% 178.95% 54.40% -173.72% -
  Horiz. % 289.05% -716.79% 960.58% -98.54% 124.82% 273.72% 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 3.59 3.13 3.78 3.31 3.76 4.53 4.01 -7.09%
  QoQ % 14.70% -17.20% 14.20% -11.97% -17.00% 12.97% -
  Horiz. % 89.53% 78.05% 94.26% 82.54% 93.77% 112.97% 100.00%
P/EPS -24.43 10.18 -7.52 72.19 -58.46 -26.65 -72.81 -51.62%
  QoQ % -339.98% 235.37% -110.42% 223.49% -119.36% 63.40% -
  Horiz. % 33.55% -13.98% 10.33% -99.15% 80.29% 36.60% 100.00%
EY -4.09 9.82 -13.30 1.39 -1.71 -3.75 -1.37 106.92%
  QoQ % -141.65% 173.83% -1,056.83% 181.29% 54.40% -173.72% -
  Horiz. % 298.54% -716.79% 970.80% -101.46% 124.82% 273.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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