[NPC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.51%
YoY- 817.06%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 120,700 70,879 287,413 195,864 122,495 46,072 317,662 -47.57%
PBT 41,962 30,446 52,101 58,906 53,552 51,778 -7,798 -
Tax -4,152 -1,922 -4,594 -3,331 -1,371 -1,156 -4,600 -6.60%
NP 37,810 28,524 47,507 55,575 52,181 50,622 -12,398 -
-
NP to SH 37,745 28,827 47,800 56,002 52,581 50,997 17,045 69.97%
-
Tax Rate 9.89% 6.31% 8.82% 5.65% 2.56% 2.23% - -
Total Cost 82,890 42,355 239,906 140,289 70,314 -4,550 330,060 -60.22%
-
Net Worth 392,753 353,379 371,006 365,999 351,600 338,399 310,799 16.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,168 - 1,196 1,200 1,200 - 1,200 -1.78%
Div Payout % 3.10% - 2.50% 2.14% 2.28% - 7.04% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 392,753 353,379 371,006 365,999 351,600 338,399 310,799 16.90%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 31.33% 40.24% 16.53% 28.37% 42.60% 109.88% -3.90% -
ROE 9.61% 8.16% 12.88% 15.30% 14.95% 15.07% 5.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.26 60.17 240.15 163.22 102.08 38.39 264.72 -46.64%
EPS 32.17 24.47 39.94 46.77 43.91 42.58 -9.18 -
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 3.36 3.00 3.10 3.05 2.93 2.82 2.59 18.96%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.47 60.76 246.38 167.90 105.01 39.49 272.31 -47.57%
EPS 32.36 24.71 40.98 48.01 45.07 43.72 14.61 70.00%
DPS 1.00 0.00 1.03 1.03 1.03 0.00 1.03 -1.95%
NAPS 3.3668 3.0292 3.1804 3.1374 3.014 2.9008 2.6642 16.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.22 2.13 2.25 2.29 2.30 2.33 2.60 -
P/RPS 2.15 3.54 0.94 1.40 2.25 6.07 0.98 68.92%
P/EPS 6.88 8.70 5.33 4.91 5.25 5.48 18.30 -47.94%
EY 14.55 11.49 18.77 20.38 19.05 18.24 5.46 92.32%
DY 0.45 0.00 0.44 0.44 0.43 0.00 0.38 11.94%
P/NAPS 0.66 0.71 0.72 0.75 0.78 0.83 1.00 -24.21%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.99 2.25 2.40 2.15 2.29 2.33 2.29 -
P/RPS 1.93 3.74 1.00 1.32 2.24 6.07 0.87 70.17%
P/EPS 6.16 9.19 5.68 4.61 5.23 5.48 16.12 -47.37%
EY 16.23 10.88 17.60 21.71 19.13 18.24 6.20 90.05%
DY 0.50 0.00 0.42 0.47 0.44 0.00 0.44 8.90%
P/NAPS 0.59 0.75 0.76 0.70 0.78 0.83 0.88 -23.41%

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