[NPC] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -134.81%
YoY- -183.53%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 217,416 222,563 228,406 232,043 238,940 234,547 247,733 -8.35%
PBT -32,575 -43,735 -40,650 -37,693 -16,270 13,994 49,508 -
Tax -14,566 -14,478 -16,503 -3,676 -5,955 -7,756 -8,162 47.28%
NP -47,141 -58,213 -57,153 -41,369 -22,225 6,238 41,346 -
-
NP to SH -37,688 -46,328 -44,472 -26,909 -11,460 12,059 44,259 -
-
Tax Rate - - - - - 55.42% 16.49% -
Total Cost 264,557 280,776 285,559 273,412 261,165 228,309 206,387 18.05%
-
Net Worth 255,927 258,280 300,366 301,534 319,066 335,454 388,800 -24.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 1,168 1,168 1,168 1,168 1,168 1,168 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 9.69% 2.64% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 255,927 258,280 300,366 301,534 319,066 335,454 388,800 -24.38%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -21.68% -26.16% -25.02% -17.83% -9.30% 2.66% 16.69% -
ROE -14.73% -17.94% -14.81% -8.92% -3.59% 3.59% 11.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 186.05 190.44 195.43 198.54 204.44 200.67 206.44 -6.71%
EPS -32.25 -39.64 -38.05 -23.02 -9.81 10.32 36.88 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 0.97 -
NAPS 2.19 2.21 2.57 2.58 2.73 2.87 3.24 -23.03%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 181.18 185.47 190.34 193.37 199.12 195.46 206.44 -8.35%
EPS -31.41 -38.61 -37.06 -22.42 -9.55 10.05 36.88 -
DPS 0.00 0.97 0.97 0.97 0.97 0.97 0.97 -
NAPS 2.1327 2.1523 2.5031 2.5128 2.6589 2.7955 3.24 -24.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.90 1.78 1.83 1.80 1.85 2.00 1.95 -
P/RPS 1.02 0.93 0.94 0.91 0.90 1.00 0.94 5.61%
P/EPS -5.89 -4.49 -4.81 -7.82 -18.87 19.39 5.29 -
EY -16.97 -22.27 -20.79 -12.79 -5.30 5.16 18.91 -
DY 0.00 0.56 0.55 0.56 0.54 0.50 0.50 -
P/NAPS 0.87 0.81 0.71 0.70 0.68 0.70 0.60 28.19%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 01/03/19 27/11/18 24/08/18 28/05/18 27/02/18 -
Price 1.90 1.78 2.00 1.78 2.00 2.00 2.00 -
P/RPS 1.02 0.93 1.02 0.90 0.98 1.00 0.97 3.41%
P/EPS -5.89 -4.49 -5.26 -7.73 -20.40 19.39 5.42 -
EY -16.97 -22.27 -19.03 -12.93 -4.90 5.16 18.44 -
DY 0.00 0.56 0.50 0.56 0.50 0.50 0.49 -
P/NAPS 0.87 0.81 0.78 0.69 0.73 0.70 0.62 25.41%

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