[NPC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.51%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 161,987 111,907 57,693 247,733 177,677 120,700 70,879 73.41%
PBT -40,697 -23,816 -2,336 49,508 46,504 41,962 30,446 -
Tax -2,564 -1,945 -1,798 -8,162 -7,050 -4,152 -1,922 21.16%
NP -43,261 -25,761 -4,134 41,346 39,454 37,810 28,524 -
-
NP to SH -30,753 -17,974 -1,001 44,259 40,415 37,745 28,827 -
-
Tax Rate - - - 16.49% 15.16% 9.89% 6.31% -
Total Cost 205,248 137,668 61,827 206,387 138,223 82,890 42,355 186.08%
-
Net Worth 301,534 319,066 335,454 388,800 385,740 392,753 353,379 -10.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,168 1,168 - 1,200 1,168 1,168 - -
Div Payout % 0.00% 0.00% - 2.71% 2.89% 3.10% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 301,534 319,066 335,454 388,800 385,740 392,753 353,379 -10.02%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -26.71% -23.02% -7.17% 16.69% 22.21% 31.33% 40.24% -
ROE -10.20% -5.63% -0.30% 11.38% 10.48% 9.61% 8.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 138.60 95.75 49.36 206.44 152.00 103.26 60.17 74.32%
EPS -26.31 -15.38 -0.86 37.79 34.49 32.17 24.47 -
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 2.58 2.73 2.87 3.24 3.30 3.36 3.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 134.99 93.26 48.08 206.44 148.06 100.58 59.07 73.40%
EPS -25.63 -14.98 -0.83 37.79 33.68 31.45 24.02 -
DPS 0.97 0.97 0.00 1.00 0.97 0.97 0.00 -
NAPS 2.5128 2.6589 2.7955 3.24 3.2145 3.2729 2.9448 -10.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.85 2.00 1.95 1.90 2.22 2.13 -
P/RPS 1.30 1.93 4.05 0.94 1.25 2.15 3.54 -48.68%
P/EPS -6.84 -12.03 -233.53 5.29 5.50 6.88 8.70 -
EY -14.62 -8.31 -0.43 18.91 18.20 14.55 11.49 -
DY 0.56 0.54 0.00 0.51 0.53 0.45 0.00 -
P/NAPS 0.70 0.68 0.70 0.60 0.58 0.66 0.71 -0.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 24/08/18 28/05/18 27/02/18 23/11/17 30/08/17 26/05/17 -
Price 1.78 2.00 2.00 2.00 2.10 1.99 2.25 -
P/RPS 1.28 2.09 4.05 0.97 1.38 1.93 3.74 -51.03%
P/EPS -6.76 -13.00 -233.53 5.42 6.07 6.16 9.19 -
EY -14.78 -7.69 -0.43 18.44 16.46 16.23 10.88 -
DY 0.56 0.50 0.00 0.50 0.48 0.50 0.00 -
P/NAPS 0.69 0.73 0.70 0.62 0.64 0.59 0.75 -5.40%

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