[NPC] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 287,413 317,662 479,464 418,795 400,162 458,863 396,328 -5.20%
PBT 52,101 -7,798 26,617 18,189 19,960 50,274 51,013 0.35%
Tax -4,594 -4,600 -6,772 -3,389 -5,815 -13,025 -13,679 -16.61%
NP 47,507 -12,398 19,845 14,800 14,145 37,249 37,334 4.09%
-
NP to SH 47,800 17,045 21,399 14,162 12,531 33,716 34,855 5.39%
-
Tax Rate 8.82% - 25.44% 18.63% 29.13% 25.91% 26.81% -
Total Cost 239,906 330,060 459,619 403,995 386,017 421,614 358,994 -6.49%
-
Net Worth 371,006 310,799 311,524 283,239 297,532 296,382 267,569 5.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,196 1,200 2,396 1,200 4,798 4,799 3,599 -16.76%
Div Payout % 2.50% 7.04% 11.20% 8.47% 38.30% 14.24% 10.33% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 371,006 310,799 311,524 283,239 297,532 296,382 267,569 5.59%
NOSH 120,000 120,000 120,000 120,000 119,972 119,992 119,986 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.53% -3.90% 4.14% 3.53% 3.53% 8.12% 9.42% -
ROE 12.88% 5.48% 6.87% 5.00% 4.21% 11.38% 13.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 240.15 264.72 400.16 348.95 333.54 382.41 330.31 -5.16%
EPS 39.94 -9.18 17.84 11.80 10.44 28.10 29.05 5.44%
DPS 1.00 1.00 2.00 1.00 4.00 4.00 3.00 -16.71%
NAPS 3.10 2.59 2.60 2.36 2.48 2.47 2.23 5.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 239.51 264.72 399.55 348.95 333.47 382.39 330.27 -5.20%
EPS 39.83 -9.18 17.83 11.80 10.44 28.10 29.05 5.39%
DPS 1.00 1.00 2.00 1.00 4.00 4.00 3.00 -16.71%
NAPS 3.0917 2.59 2.596 2.36 2.4794 2.4699 2.2297 5.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.25 2.60 2.70 2.25 2.06 2.11 2.31 -
P/RPS 0.94 0.98 0.67 0.64 0.62 0.55 0.70 5.03%
P/EPS 5.33 18.30 15.12 19.47 19.72 7.51 7.95 -6.44%
EY 18.77 5.46 6.61 5.14 5.07 13.32 12.58 6.89%
DY 0.44 0.38 0.74 0.44 1.94 1.90 1.30 -16.50%
P/NAPS 0.72 1.00 1.04 0.95 0.83 0.85 1.04 -5.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 27/02/15 26/02/14 26/02/13 23/02/12 28/02/11 -
Price 2.40 2.29 2.75 2.04 2.10 2.45 2.30 -
P/RPS 1.00 0.87 0.69 0.58 0.63 0.64 0.70 6.11%
P/EPS 5.68 16.12 15.40 17.65 20.11 8.72 7.92 -5.38%
EY 17.60 6.20 6.49 5.66 4.97 11.47 12.63 5.68%
DY 0.42 0.44 0.73 0.49 1.90 1.63 1.30 -17.15%
P/NAPS 0.76 0.88 1.06 0.86 0.85 0.99 1.03 -4.93%

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