Highlights

[NPC] YoY TTM 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 -     77.92%    YoY -     77.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 254,064 217,416 238,940 288,448 279,026 382,365 504,000 -10.78%
  YoY % 16.86% -9.01% -17.16% 3.38% -27.03% -24.13% -
  Horiz. % 50.41% 43.14% 47.41% 57.23% 55.36% 75.87% 100.00%
PBT -11,865 -32,575 -16,270 40,511 46,493 11,384 23,680 -
  YoY % 63.58% -100.22% -140.16% -12.87% 308.41% -51.93% -
  Horiz. % -50.11% -137.56% -68.71% 171.08% 196.34% 48.07% 100.00%
Tax 1,001 -14,566 -5,955 -7,375 -5,402 -2,712 -5,585 -
  YoY % 106.87% -144.60% 19.25% -36.52% -99.19% 51.44% -
  Horiz. % -17.92% 260.81% 106.62% 132.05% 96.72% 48.56% 100.00%
NP -10,864 -47,141 -22,225 33,136 41,091 8,672 18,095 -
  YoY % 76.95% -112.11% -167.07% -19.36% 373.84% -52.08% -
  Horiz. % -60.04% -260.52% -122.82% 183.12% 227.08% 47.92% 100.00%
NP to SH -8,540 -37,688 -11,460 32,964 57,983 11,231 17,111 -
  YoY % 77.34% -228.87% -134.77% -43.15% 416.28% -34.36% -
  Horiz. % -49.91% -220.26% -66.97% 192.65% 338.86% 65.64% 100.00%
Tax Rate - % - % - % 18.20 % 11.62 % 23.82 % 23.59 % -
  YoY % 0.00% 0.00% 0.00% 56.63% -51.22% 0.97% -
  Horiz. % 0.00% 0.00% 0.00% 77.15% 49.26% 100.97% 100.00%
Total Cost 264,928 264,557 261,165 255,312 237,935 373,693 485,905 -9.61%
  YoY % 0.14% 1.30% 2.29% 7.30% -36.33% -23.09% -
  Horiz. % 54.52% 54.45% 53.75% 52.54% 48.97% 76.91% 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 0 0 1,168 1,168 1,200 1,200 23 -
  YoY % 0.00% 0.00% -0.01% -2.59% 0.00% 4,900.21% -
  Horiz. % 0.00% 0.00% 4,869.95% 4,870.66% 5,000.21% 5,000.21% 100.00%
Div Payout % - % - % - % 3.55 % 2.07 % 10.68 % 0.14 % -
  YoY % 0.00% 0.00% 0.00% 71.50% -80.62% 7,528.57% -
  Horiz. % 0.00% 0.00% 0.00% 2,535.71% 1,478.57% 7,628.57% 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 -4.28 % -21.68 % -9.30 % 11.49 % 14.73 % 2.27 % 3.59 % -
  YoY % 80.26% -133.12% -180.94% -22.00% 548.90% -36.77% -
  Horiz. % -119.22% -603.90% -259.05% 320.06% 410.31% 63.23% 100.00%
ROE -1.66 % -14.73 % -3.59 % 8.39 % 16.49 % 3.88 % 5.89 % -
  YoY % 88.73% -310.31% -142.79% -49.12% 325.00% -34.13% -
  Horiz. % -28.18% -250.08% -60.95% 142.44% 279.97% 65.87% 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 217.40 186.05 204.44 246.77 232.52 318.64 420.00 -10.39%
  YoY % 16.85% -9.00% -17.15% 6.13% -27.03% -24.13% -
  Horiz. % 51.76% 44.30% 48.68% 58.75% 55.36% 75.87% 100.00%
EPS -7.31 -32.25 -9.81 28.20 48.32 9.36 14.26 -
  YoY % 77.33% -228.75% -134.79% -41.64% 416.24% -34.36% -
  Horiz. % -51.26% -226.16% -68.79% 197.76% 338.85% 65.64% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4,900.00% -
  Horiz. % 0.00% 0.00% 5,000.00% 5,000.00% 5,000.00% 5,000.00% 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 211.72 181.18 199.12 240.37 232.52 318.64 420.00 -10.78%
  YoY % 16.86% -9.01% -17.16% 3.38% -27.03% -24.13% -
  Horiz. % 50.41% 43.14% 47.41% 57.23% 55.36% 75.87% 100.00%
EPS -7.12 -31.41 -9.55 27.47 48.32 9.36 14.26 -
  YoY % 77.33% -228.90% -134.77% -43.15% 416.24% -34.36% -
  Horiz. % -49.93% -220.27% -66.97% 192.64% 338.85% 65.64% 100.00%
DPS 0.00 0.00 0.97 0.97 1.00 1.00 0.02 -
  YoY % 0.00% 0.00% 0.00% -3.00% 0.00% 4,900.00% -
  Horiz. % 0.00% 0.00% 4,850.00% 4,850.00% 5,000.00% 5,000.00% 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 0.87 1.02 0.90 0.90 0.99 0.86 0.69 3.94%
  YoY % -14.71% 13.33% 0.00% -9.09% 15.12% 24.64% -
  Horiz. % 126.09% 147.83% 130.43% 130.43% 143.48% 124.64% 100.00%
P/EPS -26.00 -5.89 -18.87 7.87 4.76 29.28 20.34 -
  YoY % -341.43% 68.79% -339.77% 65.34% -83.74% 43.95% -
  Horiz. % -127.83% -28.96% -92.77% 38.69% 23.40% 143.95% 100.00%
EY -3.85 -16.97 -5.30 12.70 21.01 3.42 4.92 -
  YoY % 77.31% -220.19% -141.73% -39.55% 514.33% -30.49% -
  Horiz. % -78.25% -344.92% -107.72% 258.13% 427.03% 69.51% 100.00%
DY 0.00 0.00 0.54 0.45 0.43 0.36 0.01 -
  YoY % 0.00% 0.00% 20.00% 4.65% 19.44% 3,500.00% -
  Horiz. % 0.00% 0.00% 5,400.00% 4,500.00% 4,300.00% 3,600.00% 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 0.87 1.02 0.98 0.81 0.98 0.88 0.67 4.45%
  YoY % -14.71% 4.08% 20.99% -17.35% 11.36% 31.34% -
  Horiz. % 129.85% 152.24% 146.27% 120.90% 146.27% 131.34% 100.00%
P/EPS -26.00 -5.89 -20.40 7.06 4.74 29.92 19.78 -
  YoY % -341.43% 71.13% -388.95% 48.95% -84.16% 51.26% -
  Horiz. % -131.45% -29.78% -103.13% 35.69% 23.96% 151.26% 100.00%
EY -3.85 -16.97 -4.90 14.17 21.10 3.34 5.06 -
  YoY % 77.31% -246.33% -134.58% -32.84% 531.74% -33.99% -
  Horiz. % -76.09% -335.38% -96.84% 280.04% 417.00% 66.01% 100.00%
DY 0.00 0.00 0.50 0.50 0.44 0.36 0.01 -
  YoY % 0.00% 0.00% 0.00% 13.64% 22.22% 3,500.00% -
  Horiz. % 0.00% 0.00% 5,000.00% 5,000.00% 4,400.00% 3,600.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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