[NPC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -41.42%
YoY- -52.39%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 247,733 271,420 288,448 315,050 290,243 272,432 279,026 -7.60%
PBT 49,508 39,699 40,511 33,501 52,101 57,519 46,493 4.26%
Tax -8,162 -8,313 -7,375 -5,642 -4,594 -6,326 -5,402 31.57%
NP 41,346 31,386 33,136 27,859 47,507 51,193 41,091 0.41%
-
NP to SH 44,259 32,213 32,964 28,002 47,800 68,297 57,983 -16.43%
-
Tax Rate 16.49% 20.94% 18.20% 16.84% 8.82% 11.00% 11.62% -
Total Cost 206,387 240,034 255,312 287,191 242,736 221,239 237,935 -9.02%
-
Net Worth 388,800 385,740 392,753 400,496 370,967 365,999 351,600 6.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,168 1,168 1,168 1,200 1,200 1,200 1,200 -1.78%
Div Payout % 2.64% 3.63% 3.55% 4.29% 2.51% 1.76% 2.07% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 388,800 385,740 392,753 400,496 370,967 365,999 351,600 6.91%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.69% 11.56% 11.49% 8.84% 16.37% 18.79% 14.73% -
ROE 11.38% 8.35% 8.39% 6.99% 12.89% 18.66% 16.49% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 206.44 232.20 246.77 267.46 242.54 227.03 232.52 -7.60%
EPS 36.88 27.56 28.20 23.77 39.94 56.91 48.32 -16.44%
DPS 0.97 1.00 1.00 1.00 1.00 1.00 1.00 -2.00%
NAPS 3.24 3.30 3.36 3.40 3.10 3.05 2.93 6.91%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 212.36 232.67 247.26 270.07 248.80 233.53 239.19 -7.60%
EPS 37.94 27.61 28.26 24.00 40.98 58.55 49.70 -16.43%
DPS 1.00 1.00 1.00 1.03 1.03 1.03 1.03 -1.94%
NAPS 3.3329 3.3067 3.3668 3.4331 3.18 3.1374 3.014 6.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.95 1.90 2.22 2.13 2.25 2.29 2.30 -
P/RPS 0.94 0.82 0.90 0.80 0.93 1.01 0.99 -3.38%
P/EPS 5.29 6.89 7.87 8.96 5.63 4.02 4.76 7.27%
EY 18.91 14.50 12.70 11.16 17.75 24.85 21.01 -6.76%
DY 0.50 0.53 0.45 0.47 0.44 0.44 0.43 10.54%
P/NAPS 0.60 0.58 0.66 0.63 0.73 0.75 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 30/08/17 26/05/17 24/02/17 25/11/16 25/08/16 -
Price 2.00 2.10 1.99 2.25 2.40 2.15 2.29 -
P/RPS 0.97 0.90 0.81 0.84 0.99 0.95 0.98 -0.67%
P/EPS 5.42 7.62 7.06 9.46 6.01 3.78 4.74 9.32%
EY 18.44 13.12 14.17 10.57 16.64 26.47 21.10 -8.56%
DY 0.49 0.48 0.50 0.44 0.42 0.47 0.44 7.41%
P/NAPS 0.62 0.64 0.59 0.66 0.77 0.70 0.78 -14.15%

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