[NPC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 141.23%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 247,733 236,902 241,400 283,516 287,413 261,152 244,990 0.74%
PBT 49,508 62,005 83,924 121,784 52,101 78,541 107,104 -40.13%
Tax -8,162 -9,400 -8,304 -7,688 -4,594 -4,441 -2,742 106.51%
NP 41,346 52,605 75,620 114,096 47,507 74,100 104,362 -45.96%
-
NP to SH 44,259 53,886 75,490 115,308 47,800 74,669 105,162 -43.75%
-
Tax Rate 16.49% 15.16% 9.89% 6.31% 8.82% 5.65% 2.56% -
Total Cost 206,387 184,297 165,780 169,420 239,906 187,052 140,628 29.05%
-
Net Worth 388,800 385,740 392,753 353,379 371,006 365,999 351,600 6.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,200 1,558 2,337 - 1,196 1,600 2,400 -36.92%
Div Payout % 2.71% 2.89% 3.10% - 2.50% 2.14% 2.28% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 388,800 385,740 392,753 353,379 371,006 365,999 351,600 6.91%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.69% 22.21% 31.33% 40.24% 16.53% 28.37% 42.60% -
ROE 11.38% 13.97% 19.22% 32.63% 12.88% 20.40% 29.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 206.44 202.67 206.52 240.69 240.15 217.63 204.16 0.74%
EPS 37.79 45.99 64.34 97.88 39.94 62.36 87.82 -42.91%
DPS 1.00 1.33 2.00 0.00 1.00 1.33 2.00 -36.92%
NAPS 3.24 3.30 3.36 3.00 3.10 3.05 2.93 6.91%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 212.36 203.08 206.93 243.04 246.38 223.87 210.01 0.74%
EPS 37.94 46.19 64.71 98.84 40.98 64.01 90.15 -43.75%
DPS 1.03 1.34 2.00 0.00 1.03 1.37 2.06 -36.92%
NAPS 3.3329 3.3067 3.3668 3.0292 3.1804 3.1374 3.014 6.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 1.90 2.22 2.13 2.25 2.29 2.30 -
P/RPS 0.94 0.94 1.07 0.88 0.94 1.05 1.13 -11.51%
P/EPS 5.29 4.12 3.44 2.18 5.33 3.68 2.62 59.54%
EY 18.91 24.26 29.09 45.96 18.77 27.17 38.10 -37.23%
DY 0.51 0.70 0.90 0.00 0.44 0.58 0.87 -29.88%
P/NAPS 0.60 0.58 0.66 0.71 0.72 0.75 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 30/08/17 26/05/17 24/02/17 25/11/16 25/08/16 -
Price 2.00 2.10 1.99 2.25 2.40 2.15 2.29 -
P/RPS 0.97 1.04 0.96 0.93 1.00 0.99 1.12 -9.11%
P/EPS 5.42 4.56 3.08 2.30 5.68 3.46 2.61 62.55%
EY 18.44 21.95 32.45 43.51 17.60 28.94 38.27 -38.45%
DY 0.50 0.63 1.01 0.00 0.42 0.62 0.87 -30.80%
P/NAPS 0.62 0.64 0.59 0.75 0.76 0.70 0.78 -14.15%

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