[NPC] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 92.39%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 447,296 449,484 428,040 402,744 413,292 407,349 411,586 5.68%
PBT 17,816 23,253 10,362 -2,468 -3,467 -10,860 3,810 178.84%
Tax -7,317 -2,229 -1,994 3,380 4,546 6,461 9,860 -
NP 10,499 21,024 8,368 912 1,079 -4,398 13,670 -16.09%
-
NP to SH 9,584 19,388 4,662 -128 -1,682 -5,041 8,686 6.75%
-
Tax Rate 41.07% 9.59% 19.24% - - - -258.79% -
Total Cost 436,797 428,460 419,672 401,832 412,213 411,747 397,916 6.39%
-
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.35% 4.68% 1.95% 0.23% 0.26% -1.08% 3.32% -
ROE 15.92% 3.06% 0.75% -0.02% -0.31% -0.97% 1.67% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3,827.62 384.62 366.28 344.63 353.66 348.57 352.20 388.50%
EPS 8.20 16.59 3.98 -0.12 -1.44 -4.56 7.44 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 5.43 5.29 5.18 4.57 4.45 4.44 10.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 383.43 385.31 366.93 345.24 354.28 349.19 352.82 5.68%
EPS 8.22 16.62 4.00 -0.11 -1.44 -4.32 7.45 6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5159 5.4396 5.2994 5.1892 4.5781 4.4579 4.4479 -76.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 2.00 1.81 1.81 1.86 1.88 1.86 -
P/RPS 0.05 0.52 0.49 0.53 0.53 0.54 0.53 -79.18%
P/EPS 2.19 12.06 45.37 -1,652.52 -129.23 -43.58 25.02 -80.19%
EY 45.56 8.30 2.20 -0.06 -0.77 -2.29 4.00 403.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.35 0.41 0.42 0.42 -11.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 1.85 1.81 1.81 1.80 1.81 1.87 1.85 -
P/RPS 0.05 0.47 0.49 0.52 0.51 0.54 0.53 -79.18%
P/EPS 2.26 10.91 45.37 -1,643.39 -125.76 -43.35 24.89 -79.70%
EY 44.33 9.17 2.20 -0.06 -0.80 -2.31 4.02 393.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.34 0.35 0.40 0.42 0.42 -9.74%

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