[NPC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -39.69%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 247,733 177,677 120,700 70,879 287,413 195,864 122,495 59.71%
PBT 49,508 46,504 41,962 30,446 52,101 58,906 53,552 -5.08%
Tax -8,162 -7,050 -4,152 -1,922 -4,594 -3,331 -1,371 227.41%
NP 41,346 39,454 37,810 28,524 47,507 55,575 52,181 -14.33%
-
NP to SH 44,259 40,415 37,745 28,827 47,800 56,002 52,581 -10.82%
-
Tax Rate 16.49% 15.16% 9.89% 6.31% 8.82% 5.65% 2.56% -
Total Cost 206,387 138,223 82,890 42,355 239,906 140,289 70,314 104.60%
-
Net Worth 388,800 385,740 392,753 353,379 371,006 365,999 351,600 6.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,200 1,168 1,168 - 1,196 1,200 1,200 0.00%
Div Payout % 2.71% 2.89% 3.10% - 2.50% 2.14% 2.28% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 388,800 385,740 392,753 353,379 371,006 365,999 351,600 6.91%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.69% 22.21% 31.33% 40.24% 16.53% 28.37% 42.60% -
ROE 11.38% 10.48% 9.61% 8.16% 12.88% 15.30% 14.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 206.44 152.00 103.26 60.17 240.15 163.22 102.08 59.71%
EPS 37.79 34.49 32.17 24.47 39.94 46.77 43.91 -9.49%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 3.24 3.30 3.36 3.00 3.10 3.05 2.93 6.91%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 206.44 148.06 100.58 59.07 239.51 163.22 102.08 59.71%
EPS 37.79 33.68 31.45 24.02 39.83 46.77 43.91 -9.49%
DPS 1.00 0.97 0.97 0.00 1.00 1.00 1.00 0.00%
NAPS 3.24 3.2145 3.2729 2.9448 3.0917 3.05 2.93 6.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 1.90 2.22 2.13 2.25 2.29 2.30 -
P/RPS 0.94 1.25 2.15 3.54 0.94 1.40 2.25 -44.02%
P/EPS 5.29 5.50 6.88 8.70 5.33 4.91 5.25 0.50%
EY 18.91 18.20 14.55 11.49 18.77 20.38 19.05 -0.48%
DY 0.51 0.53 0.45 0.00 0.44 0.44 0.43 12.01%
P/NAPS 0.60 0.58 0.66 0.71 0.72 0.75 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 30/08/17 26/05/17 24/02/17 25/11/16 25/08/16 -
Price 2.00 2.10 1.99 2.25 2.40 2.15 2.29 -
P/RPS 0.97 1.38 1.93 3.74 1.00 1.32 2.24 -42.67%
P/EPS 5.42 6.07 6.16 9.19 5.68 4.61 5.23 2.40%
EY 18.44 16.46 16.23 10.88 17.60 21.71 19.13 -2.41%
DY 0.50 0.48 0.50 0.00 0.42 0.47 0.44 8.87%
P/NAPS 0.62 0.64 0.59 0.75 0.76 0.70 0.78 -14.15%

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