[NPC] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 550.46%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 449,460 447,296 444,893 421,519 423,120 413,292 417,069 5.10%
PBT 23,898 17,816 22,118 -191 -13,573 -3,467 16,906 25.92%
Tax -8,989 -7,317 -1,972 -1,381 5,822 4,546 5,407 -
NP 14,909 10,499 20,146 -1,572 -7,751 1,079 22,313 -23.55%
-
NP to SH 13,822 9,584 16,640 -3,694 -7,844 -1,682 13,334 2.42%
-
Tax Rate 37.61% 41.07% 8.92% - - - -31.98% -
Total Cost 434,551 436,797 424,747 423,091 430,871 412,213 394,756 6.60%
-
Net Worth 573,797 60,182 634,566 618,205 605,350 534,063 520,040 6.77%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 573,797 60,182 634,566 618,205 605,350 534,063 520,040 6.77%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.32% 2.35% 4.53% -0.37% -1.83% 0.26% 5.35% -
ROE 2.41% 15.92% 2.62% -0.60% -1.30% -0.31% 2.56% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 384.60 3,827.62 380.70 360.70 362.06 353.66 356.89 5.10%
EPS 11.83 82.01 14.24 -3.16 -6.71 -1.44 11.41 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 5.15 5.43 5.29 5.18 4.57 4.45 6.77%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 374.55 372.75 370.74 351.27 352.60 344.41 347.56 5.10%
EPS 11.52 7.99 13.87 -3.08 -6.54 -1.40 11.11 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7816 0.5015 5.2881 5.1517 5.0446 4.4505 4.3337 6.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.80 1.80 2.00 1.81 1.81 1.86 1.88 -
P/RPS 0.47 0.05 0.53 0.50 0.50 0.53 0.53 -7.69%
P/EPS 15.22 2.19 14.05 -57.26 -26.97 -129.23 16.48 -5.15%
EY 6.57 45.56 7.12 -1.75 -3.71 -0.77 6.07 5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.37 0.34 0.35 0.41 0.42 -8.09%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 29/11/22 -
Price 1.95 1.85 1.81 1.81 1.80 1.81 1.87 -
P/RPS 0.51 0.05 0.48 0.50 0.50 0.51 0.52 -1.28%
P/EPS 16.49 2.26 12.71 -57.26 -26.82 -125.76 16.39 0.40%
EY 6.07 44.33 7.87 -1.75 -3.73 -0.80 6.10 -0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.33 0.34 0.35 0.40 0.42 -3.19%

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