[NPC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.28%
YoY- -52.83%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 238,940 234,547 247,733 271,420 288,448 315,050 290,243 -12.19%
PBT -16,270 13,994 49,508 39,699 40,511 33,501 52,101 -
Tax -5,955 -7,756 -8,162 -8,313 -7,375 -5,642 -4,594 18.94%
NP -22,225 6,238 41,346 31,386 33,136 27,859 47,507 -
-
NP to SH -11,460 12,059 44,259 32,213 32,964 28,002 47,800 -
-
Tax Rate - 55.42% 16.49% 20.94% 18.20% 16.84% 8.82% -
Total Cost 261,165 228,309 206,387 240,034 255,312 287,191 242,736 5.01%
-
Net Worth 319,066 335,454 388,800 385,740 392,753 400,496 370,967 -9.58%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,168 1,168 1,168 1,168 1,168 1,200 1,200 -1.79%
Div Payout % 0.00% 9.69% 2.64% 3.63% 3.55% 4.29% 2.51% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 319,066 335,454 388,800 385,740 392,753 400,496 370,967 -9.58%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.30% 2.66% 16.69% 11.56% 11.49% 8.84% 16.37% -
ROE -3.59% 3.59% 11.38% 8.35% 8.39% 6.99% 12.89% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 204.44 200.67 206.44 232.20 246.77 267.46 242.54 -10.79%
EPS -9.81 10.32 36.88 27.56 28.20 23.77 39.94 -
DPS 1.00 1.00 0.97 1.00 1.00 1.00 1.00 0.00%
NAPS 2.73 2.87 3.24 3.30 3.36 3.40 3.10 -8.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 204.82 201.06 212.36 232.67 247.26 270.07 248.80 -12.19%
EPS -9.82 10.34 37.94 27.61 28.26 24.00 40.98 -
DPS 1.00 1.00 1.00 1.00 1.00 1.03 1.03 -1.95%
NAPS 2.7351 2.8756 3.3329 3.3067 3.3668 3.4331 3.18 -9.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.85 2.00 1.95 1.90 2.22 2.13 2.25 -
P/RPS 0.90 1.00 0.94 0.82 0.90 0.80 0.93 -2.16%
P/EPS -18.87 19.39 5.29 6.89 7.87 8.96 5.63 -
EY -5.30 5.16 18.91 14.50 12.70 11.16 17.75 -
DY 0.54 0.50 0.50 0.53 0.45 0.47 0.44 14.67%
P/NAPS 0.68 0.70 0.60 0.58 0.66 0.63 0.73 -4.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 28/05/18 27/02/18 23/11/17 30/08/17 26/05/17 24/02/17 -
Price 2.00 2.00 2.00 2.10 1.99 2.25 2.40 -
P/RPS 0.98 1.00 0.97 0.90 0.81 0.84 0.99 -0.67%
P/EPS -20.40 19.39 5.42 7.62 7.06 9.46 6.01 -
EY -4.90 5.16 18.44 13.12 14.17 10.57 16.64 -
DY 0.50 0.50 0.49 0.48 0.50 0.44 0.42 12.36%
P/NAPS 0.73 0.70 0.62 0.64 0.59 0.66 0.77 -3.50%

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