Highlights

[NPC] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 259,442 201,834 223,814 241,400 244,990 322,262 516,460 -10.83%
  YoY % 28.54% -9.82% -7.29% -1.47% -23.98% -37.60% -
  Horiz. % 50.23% 39.08% 43.34% 46.74% 47.44% 62.40% 100.00%
PBT -26,098 -31,482 -47,632 83,924 107,104 -1,478 28,988 -
  YoY % 17.10% 33.91% -156.76% -21.64% 7,346.55% -105.10% -
  Horiz. % -90.03% -108.60% -164.32% 289.51% 369.48% -5.10% 100.00%
Tax 2,814 -16 -3,890 -8,304 -2,742 -1,138 -9,258 -
  YoY % 17,687.50% 99.59% 53.16% -202.84% -140.95% 87.71% -
  Horiz. % -30.40% 0.17% 42.02% 89.70% 29.62% 12.29% 100.00%
NP -23,284 -31,498 -51,522 75,620 104,362 -2,616 19,730 -
  YoY % 26.08% 38.86% -168.13% -27.54% 4,089.37% -113.26% -
  Horiz. % -118.01% -159.65% -261.14% 383.27% 528.95% -13.26% 100.00%
NP to SH -15,474 -22,380 -35,948 75,490 105,162 -1,834 18,502 -
  YoY % 30.86% 37.74% -147.62% -28.22% 5,834.02% -109.91% -
  Horiz. % -83.63% -120.96% -194.29% 408.01% 568.38% -9.91% 100.00%
Tax Rate - % - % - % 9.89 % 2.56 % - % 31.94 % -
  YoY % 0.00% 0.00% 0.00% 286.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.96% 8.02% 0.00% 100.00%
Total Cost 282,726 233,332 275,336 165,780 140,628 324,878 496,730 -8.96%
  YoY % 21.17% -15.26% 66.09% 17.89% -56.71% -34.60% -
  Horiz. % 56.92% 46.97% 55.43% 33.37% 28.31% 65.40% 100.00%
Net Worth 513,028 255,927 319,066 392,753 351,600 289,200 290,400 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.25% 121.07% 99.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 2,337 2,337 2,400 2,400 4,800 -
  YoY % 0.00% 0.00% -0.01% -2.59% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 48.70% 48.70% 50.00% 50.00% 100.00%
Div Payout % - % - % - % 3.10 % 2.28 % - % 25.94 % -
  YoY % 0.00% 0.00% 0.00% 35.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11.95% 8.79% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 513,028 255,927 319,066 392,753 351,600 289,200 290,400 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.25% 121.07% 99.59% 100.00%
NOSH 116,863 116,862 116,874 116,891 120,000 120,000 120,000 -0.44%
  YoY % 0.00% -0.01% -0.01% -2.59% 0.00% 0.00% -
  Horiz. % 97.39% 97.39% 97.40% 97.41% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -8.97 % -15.61 % -23.02 % 31.33 % 42.60 % -0.81 % 3.82 % -
  YoY % 42.54% 32.19% -173.48% -26.46% 5,359.26% -121.20% -
  Horiz. % -234.82% -408.64% -602.62% 820.16% 1,115.18% -21.20% 100.00%
ROE -3.02 % -8.74 % -11.27 % 19.22 % 29.91 % -0.63 % 6.37 % -
  YoY % 65.45% 22.45% -158.64% -35.74% 4,847.62% -109.89% -
  Horiz. % -47.41% -137.21% -176.92% 301.73% 469.54% -9.89% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 222.01 172.71 191.50 206.52 204.16 268.55 430.38 -10.44%
  YoY % 28.54% -9.81% -7.27% 1.16% -23.98% -37.60% -
  Horiz. % 51.58% 40.13% 44.50% 47.99% 47.44% 62.40% 100.00%
EPS -13.24 -19.16 -30.76 64.34 87.82 -1.54 15.42 -
  YoY % 30.90% 37.71% -147.81% -26.74% 5,802.60% -109.99% -
  Horiz. % -85.86% -124.25% -199.48% 417.25% 569.52% -9.99% 100.00%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 4.3900 2.1900 2.7300 3.3600 2.9300 2.4100 2.4200 10.43%
  YoY % 100.46% -19.78% -18.75% 14.68% 21.58% -0.41% -
  Horiz. % 181.40% 90.50% 112.81% 138.84% 121.07% 99.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 216.20 168.20 186.51 201.17 204.16 268.55 430.38 -10.83%
  YoY % 28.54% -9.82% -7.29% -1.46% -23.98% -37.60% -
  Horiz. % 50.23% 39.08% 43.34% 46.74% 47.44% 62.40% 100.00%
EPS -12.90 -18.65 -29.96 62.91 87.82 -1.54 15.42 -
  YoY % 30.83% 37.75% -147.62% -28.36% 5,802.60% -109.99% -
  Horiz. % -83.66% -120.95% -194.29% 407.98% 569.52% -9.99% 100.00%
DPS 0.00 0.00 1.95 1.95 2.00 2.00 4.00 -
  YoY % 0.00% 0.00% 0.00% -2.50% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 48.75% 48.75% 50.00% 50.00% 100.00%
NAPS 4.2752 2.1327 2.6589 3.2729 2.9300 2.4100 2.4200 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.24% 121.07% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.9000 1.9000 1.8500 2.2200 2.3000 2.7400 2.9000 -
P/RPS 0.86 1.10 0.97 1.07 1.13 1.02 0.67 4.24%
  YoY % -21.82% 13.40% -9.35% -5.31% 10.78% 52.24% -
  Horiz. % 128.36% 164.18% 144.78% 159.70% 168.66% 152.24% 100.00%
P/EPS -14.35 -9.92 -6.01 3.44 2.62 -179.28 18.81 -
  YoY % -44.66% -65.06% -274.71% 31.30% 101.46% -1,053.11% -
  Horiz. % -76.29% -52.74% -31.95% 18.29% 13.93% -953.11% 100.00%
EY -6.97 -10.08 -16.63 29.09 38.10 -0.56 5.32 -
  YoY % 30.85% 39.39% -157.17% -23.65% 6,903.57% -110.53% -
  Horiz. % -131.02% -189.47% -312.59% 546.80% 716.17% -10.53% 100.00%
DY 0.00 0.00 1.08 0.90 0.87 0.73 1.38 -
  YoY % 0.00% 0.00% 20.00% 3.45% 19.18% -47.10% -
  Horiz. % 0.00% 0.00% 78.26% 65.22% 63.04% 52.90% 100.00%
P/NAPS 0.43 0.87 0.68 0.66 0.78 1.14 1.20 -15.71%
  YoY % -50.57% 27.94% 3.03% -15.38% -31.58% -5.00% -
  Horiz. % 35.83% 72.50% 56.67% 55.00% 65.00% 95.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 27/08/19 24/08/18 30/08/17 25/08/16 26/08/15 27/08/14 -
Price 1.9000 1.9000 2.0000 1.9900 2.2900 2.8000 2.8200 -
P/RPS 0.86 1.10 1.04 0.96 1.12 1.04 0.66 4.51%
  YoY % -21.82% 5.77% 8.33% -14.29% 7.69% 57.58% -
  Horiz. % 130.30% 166.67% 157.58% 145.45% 169.70% 157.58% 100.00%
P/EPS -14.35 -9.92 -6.50 3.08 2.61 -183.21 18.29 -
  YoY % -44.66% -52.62% -311.04% 18.01% 101.42% -1,101.69% -
  Horiz. % -78.46% -54.24% -35.54% 16.84% 14.27% -1,001.69% 100.00%
EY -6.97 -10.08 -15.38 32.45 38.27 -0.55 5.47 -
  YoY % 30.85% 34.46% -147.40% -15.21% 7,058.18% -110.05% -
  Horiz. % -127.42% -184.28% -281.17% 593.24% 699.63% -10.05% 100.00%
DY 0.00 0.00 1.00 1.01 0.87 0.71 1.42 -
  YoY % 0.00% 0.00% -0.99% 16.09% 22.54% -50.00% -
  Horiz. % 0.00% 0.00% 70.42% 71.13% 61.27% 50.00% 100.00%
P/NAPS 0.43 0.87 0.73 0.59 0.78 1.16 1.17 -15.35%
  YoY % -50.57% 19.18% 23.73% -24.36% -32.76% -0.85% -
  Horiz. % 36.75% 74.36% 62.39% 50.43% 66.67% 99.15% 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
 
 

287  507  653  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS