[NPC] QoQ 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- 416.72%
YoY- 250.3%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 125,227 102,850 110,183 123,093 113,334 100,686 107,780 10.52%
PBT 18,134 5,465 376 12,259 5,798 -617 4,678 146.97%
Tax -3,874 -827 -5,645 -675 -1,842 845 -300 451.27%
NP 14,260 4,638 -5,269 11,584 3,956 228 4,378 119.89%
-
NP to SH 13,758 4,206 -4,957 12,210 2,363 -32 2,099 250.63%
-
Tax Rate 21.36% 15.13% 1,501.33% 5.51% 31.77% - 6.41% -
Total Cost 110,967 98,212 115,452 111,509 109,378 100,458 103,402 4.82%
-
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 11.39% 4.51% -4.78% 9.41% 3.49% 0.23% 4.06% -
ROE 2.37% 0.73% -8.24% 1.92% 0.38% -0.01% 0.39% -
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 107.21 88.01 942.86 105.33 96.98 86.16 92.23 10.56%
EPS 11.78 3.60 -4.24 10.45 2.02 -0.03 1.80 250.27%
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 107.35 88.17 94.45 105.52 97.15 86.31 92.39 10.53%
EPS 11.79 3.61 -4.25 10.47 2.03 -0.03 1.80 250.47%
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 1.68 2.05 0.19 1.90 1.87 2.10 2.02 -11.57%
P/EPS 15.28 50.01 -4.24 19.14 89.51 -6,610.06 103.56 -72.11%
EY 6.54 2.00 -23.57 5.22 1.12 -0.02 0.97 257.30%
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 1.70 2.22 0.20 1.72 1.87 2.09 1.96 -9.05%
P/EPS 15.45 54.18 -4.36 17.32 89.51 -6,573.54 100.77 -71.38%
EY 6.47 1.85 -22.93 5.77 1.12 -0.02 0.99 249.95%
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