[NPC] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 18.65%
YoY- -228.87%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 232,227 225,260 226,395 217,416 222,563 228,406 232,043 0.05%
PBT -48,484 -14,557 -21,807 -32,575 -43,735 -40,650 -37,693 18.25%
Tax 1,090 -414 -14,296 -14,566 -14,478 -16,503 -3,676 -
NP -47,394 -14,971 -36,103 -47,141 -58,213 -57,153 -41,369 9.47%
-
NP to SH -38,675 -11,993 -28,707 -37,688 -46,328 -44,472 -26,909 27.32%
-
Tax Rate - - - - - - - -
Total Cost 279,621 240,231 262,498 264,557 280,776 285,559 273,412 1.50%
-
Net Worth 454,597 510,686 254,759 255,927 258,280 300,366 301,534 31.44%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - 1,168 1,168 1,168 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 454,597 510,686 254,759 255,927 258,280 300,366 301,534 31.44%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -20.41% -6.65% -15.95% -21.68% -26.16% -25.02% -17.83% -
ROE -8.51% -2.35% -11.27% -14.73% -17.94% -14.81% -8.92% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 198.72 192.76 193.73 186.05 190.44 195.43 198.54 0.06%
EPS -33.09 -10.26 -24.56 -32.25 -39.64 -38.05 -23.02 27.34%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 3.89 4.37 2.18 2.19 2.21 2.57 2.58 31.45%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 193.52 187.72 188.66 181.18 185.47 190.34 193.37 0.05%
EPS -32.23 -9.99 -23.92 -31.41 -38.61 -37.06 -22.42 27.34%
DPS 0.00 0.00 0.00 0.00 0.97 0.97 0.97 -
NAPS 3.7883 4.2557 2.123 2.1327 2.1523 2.5031 2.5128 31.44%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.92 1.90 1.90 1.90 1.78 1.83 1.80 -
P/RPS 0.97 0.99 0.98 1.02 0.93 0.94 0.91 4.34%
P/EPS -5.80 -18.51 -7.73 -5.89 -4.49 -4.81 -7.82 -18.04%
EY -17.24 -5.40 -12.93 -16.97 -22.27 -20.79 -12.79 22.00%
DY 0.00 0.00 0.00 0.00 0.56 0.55 0.56 -
P/NAPS 0.49 0.43 0.87 0.87 0.81 0.71 0.70 -21.14%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 27/11/19 27/08/19 28/05/19 01/03/19 27/11/18 -
Price 1.90 1.85 1.90 1.90 1.78 2.00 1.78 -
P/RPS 0.96 0.96 0.98 1.02 0.93 1.02 0.90 4.39%
P/EPS -5.74 -18.03 -7.73 -5.89 -4.49 -5.26 -7.73 -17.98%
EY -17.42 -5.55 -12.93 -16.97 -22.27 -19.03 -12.93 21.96%
DY 0.00 0.00 0.00 0.00 0.56 0.50 0.56 -
P/NAPS 0.49 0.42 0.87 0.87 0.81 0.78 0.69 -20.38%

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