[NPC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -467.79%
YoY- -143.19%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 244,990 184,288 317,662 322,306 322,262 261,976 479,464 -36.11%
PBT 107,104 207,112 -7,798 -8,548 -1,478 -17,148 26,617 153.20%
Tax -2,742 -4,624 -4,600 -2,140 -1,138 1,716 -6,772 -45.29%
NP 104,362 202,488 -12,398 -10,688 -2,616 -15,432 19,845 202.71%
-
NP to SH 105,162 203,988 17,045 -10,413 -1,834 -13,312 21,399 189.33%
-
Tax Rate 2.56% 2.23% - - - - 25.44% -
Total Cost 140,628 -18,200 330,060 332,994 324,878 277,408 459,619 -54.62%
-
Net Worth 351,600 338,399 310,799 298,800 289,200 289,200 311,524 8.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,400 - 1,200 1,600 2,400 - 2,396 0.11%
Div Payout % 2.28% - 7.04% 0.00% 0.00% - 11.20% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 351,600 338,399 310,799 298,800 289,200 289,200 311,524 8.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 42.60% 109.88% -3.90% -3.32% -0.81% -5.89% 4.14% -
ROE 29.91% 60.28% 5.48% -3.49% -0.63% -4.60% 6.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 204.16 153.57 264.72 268.59 268.55 218.31 400.16 -36.17%
EPS 87.82 170.32 -9.18 -8.68 -1.54 -11.12 17.84 189.65%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 2.00 0.00%
NAPS 2.93 2.82 2.59 2.49 2.41 2.41 2.60 8.29%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 204.16 153.57 264.72 268.59 268.55 218.31 399.55 -36.11%
EPS 87.82 170.32 -9.18 -8.68 -1.54 -11.12 17.83 189.76%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 2.00 0.00%
NAPS 2.93 2.82 2.59 2.49 2.41 2.41 2.596 8.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.30 2.33 2.60 2.80 2.74 2.83 2.70 -
P/RPS 1.13 1.52 0.98 1.04 1.02 1.30 0.67 41.73%
P/EPS 2.62 1.37 18.30 -32.27 -179.28 -25.51 15.12 -68.95%
EY 38.10 72.96 5.46 -3.10 -0.56 -3.92 6.61 221.81%
DY 0.87 0.00 0.38 0.48 0.73 0.00 0.74 11.40%
P/NAPS 0.78 0.83 1.00 1.12 1.14 1.17 1.04 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 -
Price 2.29 2.33 2.29 2.64 2.80 2.83 2.75 -
P/RPS 1.12 1.52 0.87 0.98 1.04 1.30 0.69 38.15%
P/EPS 2.61 1.37 16.12 -30.42 -183.21 -25.51 15.40 -69.40%
EY 38.27 72.96 6.20 -3.29 -0.55 -3.92 6.49 226.74%
DY 0.87 0.00 0.44 0.51 0.71 0.00 0.73 12.42%
P/NAPS 0.78 0.83 0.88 1.06 1.16 1.17 1.06 -18.50%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment