[NPC] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -366.35%
YoY- -126.86%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 447,296 444,893 421,519 423,120 413,292 417,069 418,377 4.54%
PBT 17,816 22,118 -191 -13,573 -3,467 16,906 34,026 -34.96%
Tax -7,317 -1,972 -1,381 5,822 4,546 5,407 4,663 -
NP 10,499 20,146 -1,572 -7,751 1,079 22,313 38,689 -57.98%
-
NP to SH 9,584 16,640 -3,694 -7,844 -1,682 13,334 27,903 -50.85%
-
Tax Rate 41.07% 8.92% - - - -31.98% -13.70% -
Total Cost 436,797 424,747 423,091 430,871 412,213 394,756 379,688 9.76%
-
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 60,182 634,566 618,205 605,350 534,063 520,040 518,871 -76.12%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.35% 4.53% -0.37% -1.83% 0.26% 5.35% 9.25% -
ROE 15.92% 2.62% -0.60% -1.30% -0.31% 2.56% 5.38% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3,827.62 380.70 360.70 362.06 353.66 356.89 358.01 383.22%
EPS 82.01 14.24 -3.16 -6.71 -1.44 11.41 23.88 127.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 5.43 5.29 5.18 4.57 4.45 4.44 10.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 383.43 381.37 361.34 362.71 354.28 357.52 358.64 4.54%
EPS 8.22 14.26 -3.17 -6.72 -1.44 11.43 23.92 -50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5159 5.4396 5.2994 5.1892 4.5781 4.4579 4.4479 -76.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 2.00 1.81 1.81 1.86 1.88 1.86 -
P/RPS 0.05 0.53 0.50 0.50 0.53 0.53 0.52 -78.92%
P/EPS 2.19 14.05 -57.26 -26.97 -129.23 16.48 7.79 -56.98%
EY 45.56 7.12 -1.75 -3.71 -0.77 6.07 12.84 132.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.35 0.41 0.42 0.42 -11.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 28/11/23 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 1.85 1.81 1.81 1.80 1.81 1.87 1.85 -
P/RPS 0.05 0.48 0.50 0.50 0.51 0.52 0.52 -78.92%
P/EPS 2.26 12.71 -57.26 -26.82 -125.76 16.39 7.75 -55.92%
EY 44.33 7.87 -1.75 -3.73 -0.80 6.10 12.91 127.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.34 0.35 0.40 0.42 0.42 -9.74%

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