[NPC] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -64.62%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 117,396 138,493 107,277 93,247 79,778 91,226 118,081 -0.38%
PBT 8,174 9,489 -303 2,243 6,760 2,537 7,626 4.73%
Tax -2,598 -1,169 213 -563 -1,870 -1,227 -1,992 19.39%
NP 5,576 8,320 -90 1,680 4,890 1,310 5,634 -0.68%
-
NP to SH 5,301 7,931 -71 1,647 4,655 562 5,280 0.26%
-
Tax Rate 31.78% 12.32% - 25.10% 27.66% 48.36% 26.12% -
Total Cost 111,820 130,173 107,367 91,567 74,888 89,916 112,447 -0.37%
-
Net Worth 303,599 283,164 283,199 307,199 303,599 298,602 301,199 0.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 23 - - 1,200 - - 2,400 -95.50%
Div Payout % 0.45% - - 72.86% - - 45.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 303,599 283,164 283,199 307,199 303,599 298,602 301,199 0.53%
NOSH 120,000 120,000 120,000 120,000 120,000 120,404 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.75% 6.01% -0.08% 1.80% 6.13% 1.44% 4.77% -
ROE 1.75% 2.80% -0.03% 0.54% 1.53% 0.19% 1.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 97.83 115.43 89.40 77.71 66.48 75.77 98.40 -0.38%
EPS 4.42 6.61 -0.08 1.37 3.88 0.47 4.40 0.30%
DPS 0.02 0.00 0.00 1.00 0.00 0.00 2.00 -95.37%
NAPS 2.53 2.36 2.36 2.56 2.53 2.48 2.51 0.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.63 118.72 91.96 79.93 68.39 78.20 101.22 -0.38%
EPS 4.54 6.80 -0.06 1.41 3.99 0.48 4.53 0.14%
DPS 0.02 0.00 0.00 1.03 0.00 0.00 2.06 -95.46%
NAPS 2.6025 2.4273 2.4277 2.6334 2.6025 2.5597 2.582 0.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.80 2.25 2.18 2.01 2.10 2.06 2.40 -
P/RPS 2.86 1.95 2.44 2.59 3.16 2.72 2.44 11.17%
P/EPS 63.38 35.35 -3,684.51 146.45 54.14 441.34 54.55 10.52%
EY 1.58 2.83 -0.03 0.68 1.85 0.23 1.83 -9.33%
DY 0.01 0.00 0.00 0.50 0.00 0.00 0.83 -94.75%
P/NAPS 1.11 0.95 0.92 0.79 0.83 0.83 0.96 10.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 -
Price 2.88 2.04 2.25 2.35 2.00 2.10 2.25 -
P/RPS 2.94 1.77 2.52 3.02 3.01 2.77 2.29 18.14%
P/EPS 65.20 32.05 -3,802.82 171.22 51.56 449.91 51.14 17.59%
EY 1.53 3.12 -0.03 0.58 1.94 0.22 1.96 -15.23%
DY 0.01 0.00 0.00 0.43 0.00 0.00 0.89 -94.99%
P/NAPS 1.14 0.86 0.95 0.92 0.79 0.85 0.90 17.08%

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