[NPC] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 315.87%
YoY- 484.58%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 456,154 411,400 447,296 449,484 428,040 402,744 413,292 6.80%
PBT 47,198 21,860 17,816 23,253 10,362 -2,468 -3,467 -
Tax -9,402 -3,308 -7,317 -2,229 -1,994 3,380 4,546 -
NP 37,796 18,552 10,499 21,024 8,368 912 1,079 972.89%
-
NP to SH 35,928 16,824 9,584 19,388 4,662 -128 -1,682 -
-
Tax Rate 19.92% 15.13% 41.07% 9.59% 19.24% - - -
Total Cost 418,358 392,848 436,797 428,460 419,672 401,832 412,213 0.99%
-
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.29% 4.51% 2.35% 4.68% 1.95% 0.23% 0.26% -
ROE 6.19% 2.93% 15.92% 3.06% 0.75% -0.02% -0.31% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 390.54 352.04 3,827.62 384.62 366.28 344.63 353.66 6.84%
EPS 30.74 14.40 8.20 16.59 3.98 -0.12 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.97 4.91 5.15 5.43 5.29 5.18 4.57 5.75%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 380.13 342.83 372.75 374.57 356.70 335.62 344.41 6.80%
EPS 29.94 14.02 7.99 16.16 3.88 -0.11 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8375 4.7816 0.5015 5.2881 5.1517 5.0446 4.4505 5.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.80 1.80 1.80 2.00 1.81 1.81 1.86 -
P/RPS 0.46 0.51 0.05 0.52 0.49 0.53 0.53 -9.01%
P/EPS 5.85 12.50 2.19 12.06 45.37 -1,652.52 -129.23 -
EY 17.09 8.00 45.56 8.30 2.20 -0.06 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.37 0.34 0.35 0.41 -8.31%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 -
Price 1.82 1.95 1.85 1.81 1.81 1.80 1.81 -
P/RPS 0.47 0.55 0.05 0.47 0.49 0.52 0.51 -5.30%
P/EPS 5.92 13.55 2.26 10.91 45.37 -1,643.39 -125.76 -
EY 16.90 7.38 44.33 9.17 2.20 -0.06 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.36 0.33 0.34 0.35 0.40 -5.06%

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