[NPC] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -67.19%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 449,484 407,349 318,093 253,333 213,301 215,982 236,902 11.25%
PBT 23,253 -10,860 -22,868 -37,028 -29,138 -54,262 62,005 -15.07%
Tax -2,229 6,461 4,004 392 -476 -3,418 -9,400 -21.31%
NP 21,024 -4,398 -18,864 -36,636 -29,614 -57,681 52,605 -14.16%
-
NP to SH 19,388 -5,041 -8,770 -25,870 -19,984 -41,004 53,886 -15.65%
-
Tax Rate 9.59% - - - - - 15.16% -
Total Cost 428,460 411,747 336,957 289,969 242,915 273,663 184,297 15.08%
-
Net Worth 634,566 520,040 484,981 482,644 254,759 301,534 385,740 8.64%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 1,558 1,558 -
Div Payout % - - - - - 0.00% 2.89% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 634,566 520,040 484,981 482,644 254,759 301,534 385,740 8.64%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.68% -1.08% -5.93% -14.46% -13.88% -26.71% 22.21% -
ROE 3.06% -0.97% -1.81% -5.36% -7.84% -13.60% 13.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 384.62 348.57 272.19 216.78 182.52 184.80 202.67 11.26%
EPS 16.59 -4.56 -7.51 -22.13 -17.11 -35.08 45.99 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 1.33 -
NAPS 5.43 4.45 4.15 4.13 2.18 2.58 3.30 8.65%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 385.31 349.19 272.68 217.16 182.85 185.15 203.08 11.25%
EPS 16.62 -4.32 -7.52 -22.18 -17.13 -35.15 46.19 -15.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.34 1.34 -
NAPS 5.4396 4.4579 4.1574 4.1373 2.1839 2.5848 3.3067 8.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.00 1.88 1.88 1.91 1.90 1.80 1.90 -
P/RPS 0.52 0.54 0.69 0.88 1.04 0.97 0.94 -9.39%
P/EPS 12.06 -43.58 -25.05 -8.63 -11.11 -5.13 4.12 19.59%
EY 8.30 -2.29 -3.99 -11.59 -9.00 -19.49 24.26 -16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.74 0.70 -
P/NAPS 0.37 0.42 0.45 0.46 0.87 0.70 0.58 -7.21%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 27/11/20 27/11/19 27/11/18 23/11/17 -
Price 1.81 1.87 1.89 1.85 1.90 1.78 2.10 -
P/RPS 0.47 0.54 0.69 0.85 1.04 0.96 1.04 -12.39%
P/EPS 10.91 -43.35 -25.18 -8.36 -11.11 -5.07 4.56 15.64%
EY 9.17 -2.31 -3.97 -11.97 -9.00 -19.71 21.95 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.75 0.63 -
P/NAPS 0.33 0.42 0.46 0.45 0.87 0.69 0.64 -10.44%

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