[NPC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 49.72%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 479,464 495,420 516,460 469,584 418,795 373,736 346,050 24.20%
PBT 26,617 30,604 28,988 32,696 18,189 11,600 18,006 29.67%
Tax -6,772 -6,966 -9,258 -10,392 -3,389 -2,960 -4,866 24.57%
NP 19,845 23,637 19,730 22,304 14,800 8,640 13,140 31.53%
-
NP to SH 21,399 24,110 18,502 21,204 14,162 8,308 12,604 42.17%
-
Tax Rate 25.44% 22.76% 31.94% 31.78% 18.63% 25.52% 27.02% -
Total Cost 459,619 471,782 496,730 447,280 403,995 365,096 332,910 23.91%
-
Net Worth 311,524 289,200 290,400 303,599 283,239 283,199 307,199 0.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,396 3,200 4,800 95 1,200 1,600 2,400 -0.11%
Div Payout % 11.20% 13.27% 25.94% 0.45% 8.47% 19.26% 19.04% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 311,524 289,200 290,400 303,599 283,239 283,199 307,199 0.93%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.14% 4.77% 3.82% 4.75% 3.53% 2.31% 3.80% -
ROE 6.87% 8.34% 6.37% 6.98% 5.00% 2.93% 4.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 400.16 412.85 430.38 391.32 348.95 311.45 288.38 24.33%
EPS 17.84 20.09 15.42 17.68 11.80 6.92 10.50 42.24%
DPS 2.00 2.67 4.00 0.08 1.00 1.33 2.00 0.00%
NAPS 2.60 2.41 2.42 2.53 2.36 2.36 2.56 1.03%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 399.55 412.85 430.38 391.32 348.95 311.45 288.38 24.20%
EPS 17.83 20.09 15.42 17.68 11.80 6.92 10.50 42.19%
DPS 2.00 2.67 4.00 0.08 1.00 1.33 2.00 0.00%
NAPS 2.596 2.41 2.42 2.53 2.36 2.36 2.56 0.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.70 2.73 2.90 2.80 2.25 2.18 2.01 -
P/RPS 0.67 0.66 0.67 0.72 0.64 0.70 0.70 -2.87%
P/EPS 15.12 13.59 18.81 15.85 19.47 31.49 19.14 -14.50%
EY 6.61 7.36 5.32 6.31 5.14 3.18 5.23 16.84%
DY 0.74 0.98 1.38 0.03 0.44 0.61 1.00 -18.14%
P/NAPS 1.04 1.13 1.20 1.11 0.95 0.92 0.79 20.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 27/08/13 -
Price 2.75 2.89 2.82 2.88 2.04 2.25 2.35 -
P/RPS 0.69 0.70 0.66 0.74 0.58 0.72 0.81 -10.11%
P/EPS 15.40 14.38 18.29 16.30 17.65 32.50 22.37 -21.98%
EY 6.49 6.95 5.47 6.14 5.66 3.08 4.47 28.13%
DY 0.73 0.92 1.42 0.03 0.49 0.59 0.85 -9.62%
P/NAPS 1.06 1.20 1.17 1.14 0.86 0.95 0.92 9.87%

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