[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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 461,353 449,460 447,296 444,893 421,519 423,120 413,292 7.61%
PBT 36,234 23,898 17,816 22,118 -191 -13,573 -3,467 -
Tax -11,021 -8,989 -7,317 -1,972 -1,381 5,822 4,546 -
NP 25,213 14,909 10,499 20,146 -1,572 -7,751 1,079 718.90%
-
NP to SH 25,217 13,822 9,584 16,640 -3,694 -7,844 -1,682 -
-
Tax Rate 30.42% 37.61% 41.07% 8.92% - - - -
Total Cost 436,140 434,551 436,797 424,747 423,091 430,871 412,213 3.83%
-
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 580,495 573,797 60,182 634,566 618,205 605,350 534,063 5.72%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.47% 3.32% 2.35% 4.53% -0.37% -1.83% 0.26% -
ROE 4.34% 2.41% 15.92% 2.62% -0.60% -1.30% -0.31% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 394.99 384.60 3,827.62 380.70 360.70 362.06 353.66 7.65%
EPS 21.59 11.83 82.01 14.24 -3.16 -6.71 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.97 4.91 5.15 5.43 5.29 5.18 4.57 5.75%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 395.48 385.29 383.43 381.37 361.34 362.71 354.28 7.61%
EPS 21.62 11.85 8.22 14.26 -3.17 -6.72 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9761 4.9187 0.5159 5.4396 5.2994 5.1892 4.5781 5.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.80 1.80 1.80 2.00 1.81 1.81 1.86 -
P/RPS 0.46 0.47 0.05 0.53 0.50 0.50 0.53 -9.01%
P/EPS 8.34 15.22 2.19 14.05 -57.26 -26.97 -129.23 -
EY 11.99 6.57 45.56 7.12 -1.75 -3.71 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.37 0.34 0.35 0.41 -8.31%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 -
Price 1.82 1.95 1.85 1.81 1.81 1.80 1.81 -
P/RPS 0.46 0.51 0.05 0.48 0.50 0.50 0.51 -6.65%
P/EPS 8.43 16.49 2.26 12.71 -57.26 -26.82 -125.76 -
EY 11.86 6.07 44.33 7.87 -1.75 -3.73 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.36 0.33 0.34 0.35 0.40 -5.06%

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