[NPC] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.05%
YoY- -34.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 298,240 317,662 349,629 382,365 427,562 479,464 510,058 -30.05%
PBT 48,267 -7,798 -2,747 11,384 14,156 26,617 32,442 30.29%
Tax -6,185 -4,600 -3,152 -2,712 -3,745 -6,772 -6,394 -2.18%
NP 42,082 -12,398 -5,899 8,672 10,411 19,845 26,048 37.64%
-
NP to SH 58,810 4,485 -4,494 11,231 12,770 21,399 26,014 72.16%
-
Tax Rate 12.81% - - 23.82% 26.46% 25.44% 19.71% -
Total Cost 256,158 330,060 355,528 373,693 417,151 459,619 484,010 -34.54%
-
Net Worth 338,399 310,799 298,800 289,200 289,200 311,524 289,200 11.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 1,200 1,200 1,200 1,200 - 23 23 1292.91%
Div Payout % 2.04% 26.76% 0.00% 10.68% - 0.11% 0.09% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 338,399 310,799 298,800 289,200 289,200 311,524 289,200 11.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.11% -3.90% -1.69% 2.27% 2.43% 4.14% 5.11% -
ROE 17.38% 1.44% -1.50% 3.88% 4.42% 6.87% 9.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 248.53 264.72 291.36 318.64 356.30 400.16 425.05 -30.05%
EPS 49.01 3.74 -3.75 9.36 10.64 17.86 21.68 72.16%
DPS 1.00 1.00 1.00 1.00 0.00 0.02 0.02 1253.98%
NAPS 2.82 2.59 2.49 2.41 2.41 2.60 2.41 11.03%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 255.66 272.31 299.71 327.77 366.52 411.01 437.23 -30.05%
EPS 50.41 3.84 -3.85 9.63 10.95 18.34 22.30 72.15%
DPS 1.03 1.03 1.03 1.03 0.00 0.02 0.02 1280.90%
NAPS 2.9008 2.6642 2.5614 2.4791 2.4791 2.6705 2.4791 11.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.33 2.60 2.80 2.74 2.83 2.70 2.73 -
P/RPS 0.94 0.98 0.96 0.86 0.79 0.67 0.64 29.18%
P/EPS 4.75 69.57 -74.77 29.28 26.59 15.12 12.59 -47.75%
EY 21.03 1.44 -1.34 3.42 3.76 6.61 7.94 91.31%
DY 0.43 0.38 0.36 0.36 0.00 0.01 0.01 1124.57%
P/NAPS 0.83 1.00 1.12 1.14 1.17 1.04 1.13 -18.57%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 27/11/14 -
Price 2.33 2.29 2.64 2.80 2.83 2.75 2.89 -
P/RPS 0.94 0.87 0.91 0.88 0.79 0.69 0.68 24.06%
P/EPS 4.75 61.27 -70.49 29.92 26.59 15.40 13.33 -49.70%
EY 21.03 1.63 -1.42 3.34 3.76 6.49 7.50 98.72%
DY 0.43 0.44 0.38 0.36 0.00 0.01 0.01 1124.57%
P/NAPS 0.83 0.88 1.06 1.16 1.17 1.06 1.20 -21.77%

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