[NPC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -28.62%
YoY- -27.83%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 223,814 230,772 247,733 236,902 241,400 283,516 287,413 -15.39%
PBT -47,632 -9,344 49,508 62,005 83,924 121,784 52,101 -
Tax -3,890 -7,192 -8,162 -9,400 -8,304 -7,688 -4,594 -10.52%
NP -51,522 -16,536 41,346 52,605 75,620 114,096 47,507 -
-
NP to SH -35,948 -4,004 44,259 53,886 75,490 115,308 47,800 -
-
Tax Rate - - 16.49% 15.16% 9.89% 6.31% 8.82% -
Total Cost 275,336 247,308 206,387 184,297 165,780 169,420 239,906 9.64%
-
Net Worth 319,066 335,454 388,800 385,740 392,753 353,379 371,006 -9.59%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,337 - 1,200 1,558 2,337 - 1,196 56.48%
Div Payout % 0.00% - 2.71% 2.89% 3.10% - 2.50% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 319,066 335,454 388,800 385,740 392,753 353,379 371,006 -9.59%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -23.02% -7.17% 16.69% 22.21% 31.33% 40.24% 16.53% -
ROE -11.27% -1.19% 11.38% 13.97% 19.22% 32.63% 12.88% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 191.50 197.44 206.44 202.67 206.52 240.69 240.15 -14.04%
EPS -30.76 -3.44 37.79 45.99 64.34 97.88 39.94 -
DPS 2.00 0.00 1.00 1.33 2.00 0.00 1.00 58.94%
NAPS 2.73 2.87 3.24 3.30 3.36 3.00 3.10 -8.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 191.86 197.82 212.36 203.08 206.93 243.04 246.38 -15.39%
EPS -30.82 -3.43 37.94 46.19 64.71 98.84 40.98 -
DPS 2.00 0.00 1.03 1.34 2.00 0.00 1.03 55.83%
NAPS 2.7351 2.8756 3.3329 3.3067 3.3668 3.0292 3.1804 -9.59%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.85 2.00 1.95 1.90 2.22 2.13 2.25 -
P/RPS 0.97 1.01 0.94 0.94 1.07 0.88 0.94 2.12%
P/EPS -6.01 -58.38 5.29 4.12 3.44 2.18 5.33 -
EY -16.63 -1.71 18.91 24.26 29.09 45.96 18.77 -
DY 1.08 0.00 0.51 0.70 0.90 0.00 0.44 82.26%
P/NAPS 0.68 0.70 0.60 0.58 0.66 0.71 0.72 -3.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 28/05/18 27/02/18 23/11/17 30/08/17 26/05/17 24/02/17 -
Price 2.00 2.00 2.00 2.10 1.99 2.25 2.40 -
P/RPS 1.04 1.01 0.97 1.04 0.96 0.93 1.00 2.65%
P/EPS -6.50 -58.38 5.42 4.56 3.08 2.30 5.68 -
EY -15.38 -1.71 18.44 21.95 32.45 43.51 17.60 -
DY 1.00 0.00 0.50 0.63 1.01 0.00 0.42 78.59%
P/NAPS 0.73 0.70 0.62 0.64 0.59 0.75 0.76 -2.65%

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