[NPC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 199.19%
YoY- 1632.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 287,413 195,864 122,495 46,072 317,662 241,730 161,131 46.82%
PBT 52,101 58,906 53,552 51,778 -7,798 -6,411 -739 -
Tax -4,594 -3,331 -1,371 -1,156 -4,600 -1,605 -569 299.91%
NP 47,507 55,575 52,181 50,622 -12,398 -8,016 -1,308 -
-
NP to SH 47,800 56,002 52,581 50,997 17,045 -7,810 -917 -
-
Tax Rate 8.82% 5.65% 2.56% 2.23% - - - -
Total Cost 239,906 140,289 70,314 -4,550 330,060 249,746 162,439 29.53%
-
Net Worth 371,006 365,999 351,600 338,399 310,799 298,800 289,200 17.97%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,196 1,200 1,200 - 1,200 1,200 1,200 -0.22%
Div Payout % 2.50% 2.14% 2.28% - 7.04% 0.00% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 371,006 365,999 351,600 338,399 310,799 298,800 289,200 17.97%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.53% 28.37% 42.60% 109.88% -3.90% -3.32% -0.81% -
ROE 12.88% 15.30% 14.95% 15.07% 5.48% -2.61% -0.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 240.15 163.22 102.08 38.39 264.72 201.44 134.28 47.07%
EPS 39.94 46.77 43.91 42.58 -9.18 -6.51 -0.77 -
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 3.10 3.05 2.93 2.82 2.59 2.49 2.41 18.18%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 246.38 167.90 105.01 39.49 272.31 207.22 138.13 46.81%
EPS 40.98 48.01 45.07 43.72 14.61 -6.69 -0.79 -
DPS 1.03 1.03 1.03 0.00 1.03 1.03 1.03 0.00%
NAPS 3.1804 3.1374 3.014 2.9008 2.6642 2.5614 2.4791 17.97%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.25 2.29 2.30 2.33 2.60 2.80 2.74 -
P/RPS 0.94 1.40 2.25 6.07 0.98 1.39 2.04 -40.20%
P/EPS 5.33 4.91 5.25 5.48 18.30 -43.02 -358.56 -
EY 18.77 20.38 19.05 18.24 5.46 -2.32 -0.28 -
DY 0.44 0.44 0.43 0.00 0.38 0.36 0.36 14.24%
P/NAPS 0.72 0.75 0.78 0.83 1.00 1.12 1.14 -26.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 -
Price 2.40 2.15 2.29 2.33 2.29 2.64 2.80 -
P/RPS 1.00 1.32 2.24 6.07 0.87 1.31 2.09 -38.68%
P/EPS 5.68 4.61 5.23 5.48 16.12 -40.56 -366.41 -
EY 17.60 21.71 19.13 18.24 6.20 -2.47 -0.27 -
DY 0.42 0.47 0.44 0.00 0.44 0.38 0.36 10.77%
P/NAPS 0.76 0.70 0.78 0.83 0.88 1.06 1.16 -24.46%

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