[NPC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1211.26%
YoY- 360.53%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 290,243 272,432 279,026 298,240 317,662 349,629 382,365 -16.71%
PBT 52,101 57,519 46,493 48,267 -7,798 -2,747 11,384 174.38%
Tax -4,594 -6,326 -5,402 -6,185 -4,600 -3,152 -2,712 41.87%
NP 47,507 51,193 41,091 42,082 -12,398 -5,899 8,672 209.16%
-
NP to SH 47,800 68,297 57,983 58,810 4,485 -4,494 11,231 161.47%
-
Tax Rate 8.82% 11.00% 11.62% 12.81% - - 23.82% -
Total Cost 242,736 221,239 237,935 256,158 330,060 355,528 373,693 -24.89%
-
Net Worth 370,967 365,999 351,600 338,399 310,799 298,800 289,200 17.96%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,200 1,200 1,200 1,200 1,200 1,200 1,200 0.00%
Div Payout % 2.51% 1.76% 2.07% 2.04% 26.76% 0.00% 10.68% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 370,967 365,999 351,600 338,399 310,799 298,800 289,200 17.96%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.37% 18.79% 14.73% 14.11% -3.90% -1.69% 2.27% -
ROE 12.89% 18.66% 16.49% 17.38% 1.44% -1.50% 3.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 242.54 227.03 232.52 248.53 264.72 291.36 318.64 -16.56%
EPS 39.94 56.91 48.32 49.01 3.74 -3.75 9.36 161.92%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.10 3.05 2.93 2.82 2.59 2.49 2.41 18.18%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 248.80 233.53 239.19 255.66 272.31 299.71 327.77 -16.71%
EPS 40.98 58.55 49.70 50.41 3.84 -3.85 9.63 161.45%
DPS 1.03 1.03 1.03 1.03 1.03 1.03 1.03 0.00%
NAPS 3.18 3.1374 3.014 2.9008 2.6642 2.5614 2.4791 17.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.25 2.29 2.30 2.33 2.60 2.80 2.74 -
P/RPS 0.93 1.01 0.99 0.94 0.98 0.96 0.86 5.33%
P/EPS 5.63 4.02 4.76 4.75 69.57 -74.77 29.28 -66.51%
EY 17.75 24.85 21.01 21.03 1.44 -1.34 3.42 198.27%
DY 0.44 0.44 0.43 0.43 0.38 0.36 0.36 14.24%
P/NAPS 0.73 0.75 0.78 0.83 1.00 1.12 1.14 -25.60%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 -
Price 2.40 2.15 2.29 2.33 2.29 2.64 2.80 -
P/RPS 0.99 0.95 0.98 0.94 0.87 0.91 0.88 8.13%
P/EPS 6.01 3.78 4.74 4.75 61.27 -70.49 29.92 -65.53%
EY 16.64 26.47 21.10 21.03 1.63 -1.42 3.34 190.28%
DY 0.42 0.47 0.44 0.43 0.44 0.38 0.36 10.77%
P/NAPS 0.77 0.70 0.78 0.83 0.88 1.06 1.16 -23.81%

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