[NPC] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 523.81%
YoY- 484.58%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 228,077 102,850 447,296 337,113 214,020 100,686 413,292 -32.74%
PBT 23,599 5,465 17,816 17,440 5,181 -617 -3,467 -
Tax -4,701 -827 -7,317 -1,672 -997 845 4,546 -
NP 18,898 4,638 10,499 15,768 4,184 228 1,079 575.59%
-
NP to SH 17,964 4,206 9,584 14,541 2,331 -32 -1,682 -
-
Tax Rate 19.92% 15.13% 41.07% 9.59% 19.24% - - -
Total Cost 209,179 98,212 436,797 321,345 209,836 100,458 412,213 -36.40%
-
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.29% 4.51% 2.35% 4.68% 1.95% 0.23% 0.26% -
ROE 3.09% 0.73% 15.92% 2.29% 0.38% -0.01% -0.31% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 195.27 88.01 3,827.62 288.47 183.14 86.16 353.66 -32.72%
EPS 15.37 3.60 8.20 12.44 1.99 -0.03 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.97 4.91 5.15 5.43 5.29 5.18 4.57 5.75%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 195.51 88.17 383.43 288.98 183.46 86.31 354.28 -32.74%
EPS 15.40 3.61 8.22 12.46 2.00 -0.03 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9761 4.9187 0.5159 5.4396 5.2994 5.1892 4.5781 5.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.80 1.80 1.80 2.00 1.81 1.81 1.86 -
P/RPS 0.92 2.05 0.05 0.69 0.99 2.10 0.53 44.48%
P/EPS 11.70 50.01 2.19 16.07 90.74 -6,610.06 -129.23 -
EY 8.54 2.00 45.56 6.22 1.10 -0.02 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.37 0.34 0.35 0.41 -8.31%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 -
Price 1.82 1.95 1.85 1.81 1.81 1.80 1.81 -
P/RPS 0.93 2.22 0.05 0.63 0.99 2.09 0.51 49.31%
P/EPS 11.83 54.18 2.26 14.55 90.74 -6,573.54 -125.76 -
EY 8.45 1.85 44.33 6.87 1.10 -0.02 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.36 0.33 0.34 0.35 0.40 -5.06%

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