[NPC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 477.37%
YoY- 228.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 417,069 418,377 389,286 350,127 313,210 272,462 257,522 37.86%
PBT 16,906 34,026 34,247 7,900 -4,444 -26,236 7,426 72.97%
Tax 5,407 4,663 2,818 3,564 4,481 4,196 356 512.28%
NP 22,313 38,689 37,065 11,464 37 -22,040 7,782 101.69%
-
NP to SH 13,334 27,903 29,208 10,537 1,825 -13,468 8,816 31.72%
-
Tax Rate -31.98% -13.70% -8.23% -45.11% - - -4.79% -
Total Cost 394,756 379,688 352,221 338,663 313,173 294,502 249,740 35.65%
-
Net Worth 520,040 518,871 517,703 502,510 484,981 469,789 468,620 7.18%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 520,040 518,871 517,703 502,510 484,981 469,789 468,620 7.18%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.35% 9.25% 9.52% 3.27% 0.01% -8.09% 3.02% -
ROE 2.56% 5.38% 5.64% 2.10% 0.38% -2.87% 1.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 356.89 358.01 333.11 299.60 268.01 233.15 220.36 37.87%
EPS 11.41 23.88 24.99 9.02 1.56 -11.52 7.54 31.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.44 4.43 4.30 4.15 4.02 4.01 7.18%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 347.56 348.65 324.41 291.77 261.01 227.05 214.60 37.87%
EPS 11.11 23.25 24.34 8.78 1.52 -11.22 7.35 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3337 4.3239 4.3142 4.1876 4.0415 3.9149 3.9052 7.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.88 1.86 1.91 1.87 1.88 1.89 0.00 -
P/RPS 0.53 0.52 0.57 0.62 0.70 0.81 0.00 -
P/EPS 16.48 7.79 7.64 20.74 120.38 -16.40 0.00 -
EY 6.07 12.84 13.09 4.82 0.83 -6.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.43 0.43 0.45 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 13/09/21 29/06/21 -
Price 1.87 1.85 1.95 2.10 1.89 1.88 2.00 -
P/RPS 0.52 0.52 0.59 0.70 0.71 0.81 0.91 -31.11%
P/EPS 16.39 7.75 7.80 23.29 121.03 -16.31 26.51 -27.40%
EY 6.10 12.91 12.82 4.29 0.83 -6.13 3.77 37.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.44 0.49 0.46 0.47 0.50 -10.96%

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