[NPC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.03%
YoY- 282.95%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 382,365 427,562 479,464 510,058 504,000 456,413 418,795 -5.90%
PBT 11,384 14,156 26,617 32,442 23,680 19,603 18,189 -26.89%
Tax -2,712 -3,745 -6,772 -6,394 -5,585 -4,117 -3,389 -13.84%
NP 8,672 10,411 19,845 26,048 18,095 15,486 14,800 -30.04%
-
NP to SH 11,231 12,770 21,399 26,014 17,111 14,808 14,162 -14.35%
-
Tax Rate 23.82% 26.46% 25.44% 19.71% 23.59% 21.00% 18.63% -
Total Cost 373,693 417,151 459,619 484,010 485,905 440,927 403,995 -5.07%
-
Net Worth 289,200 289,200 311,524 289,200 290,400 303,599 283,199 1.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,200 - 23 23 23 1,223 1,200 0.00%
Div Payout % 10.68% - 0.11% 0.09% 0.14% 8.27% 8.47% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 289,200 289,200 311,524 289,200 290,400 303,599 283,199 1.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.27% 2.43% 4.14% 5.11% 3.59% 3.39% 3.53% -
ROE 3.88% 4.42% 6.87% 9.00% 5.89% 4.88% 5.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 318.64 356.30 400.16 425.05 420.00 380.34 349.00 -5.90%
EPS 9.36 10.64 17.86 21.68 14.26 12.34 11.80 -14.34%
DPS 1.00 0.00 0.02 0.02 0.02 1.02 1.00 0.00%
NAPS 2.41 2.41 2.60 2.41 2.42 2.53 2.36 1.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 327.77 366.52 411.01 437.23 432.04 391.25 359.00 -5.90%
EPS 9.63 10.95 18.34 22.30 14.67 12.69 12.14 -14.34%
DPS 1.03 0.00 0.02 0.02 0.02 1.05 1.03 0.00%
NAPS 2.4791 2.4791 2.6705 2.4791 2.4894 2.6025 2.4277 1.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.74 2.83 2.70 2.73 2.90 2.80 2.25 -
P/RPS 0.86 0.79 0.67 0.64 0.69 0.74 0.64 21.83%
P/EPS 29.28 26.59 15.12 12.59 20.34 22.69 19.07 33.19%
EY 3.42 3.76 6.61 7.94 4.92 4.41 5.25 -24.91%
DY 0.36 0.00 0.01 0.01 0.01 0.36 0.44 -12.55%
P/NAPS 1.14 1.17 1.04 1.13 1.20 1.11 0.95 12.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 22/05/15 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 -
Price 2.80 2.83 2.75 2.89 2.82 2.88 2.04 -
P/RPS 0.88 0.79 0.69 0.68 0.67 0.76 0.58 32.14%
P/EPS 29.92 26.59 15.40 13.33 19.78 23.34 17.29 44.28%
EY 3.34 3.76 6.49 7.50 5.06 4.28 5.79 -30.77%
DY 0.36 0.00 0.01 0.01 0.01 0.35 0.49 -18.62%
P/NAPS 1.16 1.17 1.06 1.20 1.17 1.14 0.86 22.14%

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