[NPC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 72.45%
YoY- -109.91%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 46,072 317,662 241,730 161,131 65,494 479,464 371,565 -75.10%
PBT 51,778 -7,798 -6,411 -739 -4,287 26,617 22,953 71.91%
Tax -1,156 -4,600 -1,605 -569 429 -6,772 -5,225 -63.38%
NP 50,622 -12,398 -8,016 -1,308 -3,858 19,845 17,728 101.14%
-
NP to SH 50,997 17,045 -7,810 -917 -3,328 21,399 18,083 99.48%
-
Tax Rate 2.23% - - - - 25.44% 22.76% -
Total Cost -4,550 330,060 249,746 162,439 69,352 459,619 353,837 -
-
Net Worth 338,399 310,799 298,800 289,200 289,200 311,524 289,200 11.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,200 1,200 1,200 - 2,396 2,400 -
Div Payout % - 7.04% 0.00% 0.00% - 11.20% 13.27% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 338,399 310,799 298,800 289,200 289,200 311,524 289,200 11.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 109.88% -3.90% -3.32% -0.81% -5.89% 4.14% 4.77% -
ROE 15.07% 5.48% -2.61% -0.32% -1.15% 6.87% 6.25% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 38.39 264.72 201.44 134.28 54.58 400.16 309.64 -75.10%
EPS 42.58 -9.18 -6.51 -0.77 -2.78 17.84 15.07 99.73%
DPS 0.00 1.00 1.00 1.00 0.00 2.00 2.00 -
NAPS 2.82 2.59 2.49 2.41 2.41 2.60 2.41 11.03%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.49 272.31 207.22 138.13 56.14 411.01 318.51 -75.10%
EPS 43.72 14.61 -6.69 -0.79 -2.85 18.34 15.50 99.50%
DPS 0.00 1.03 1.03 1.03 0.00 2.05 2.06 -
NAPS 2.9008 2.6642 2.5614 2.4791 2.4791 2.6705 2.4791 11.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.33 2.60 2.80 2.74 2.83 2.70 2.73 -
P/RPS 6.07 0.98 1.39 2.04 5.19 0.67 0.88 261.93%
P/EPS 5.48 18.30 -43.02 -358.56 -102.04 15.12 18.12 -54.91%
EY 18.24 5.46 -2.32 -0.28 -0.98 6.61 5.52 121.68%
DY 0.00 0.38 0.36 0.36 0.00 0.74 0.73 -
P/NAPS 0.83 1.00 1.12 1.14 1.17 1.04 1.13 -18.57%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 27/11/14 -
Price 2.33 2.29 2.64 2.80 2.83 2.75 2.89 -
P/RPS 6.07 0.87 1.31 2.09 5.19 0.69 0.93 248.85%
P/EPS 5.48 16.12 -40.56 -366.41 -102.04 15.40 19.18 -56.58%
EY 18.24 6.20 -2.47 -0.27 -0.98 6.49 5.21 130.38%
DY 0.00 0.44 0.38 0.36 0.00 0.73 0.69 -
P/NAPS 0.83 0.88 1.06 1.16 1.17 1.06 1.20 -21.77%

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