[NPC] YoY Annualized Quarter 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- 92.39%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 411,400 402,744 363,432 206,796 235,268 207,400 230,772 10.10%
PBT 21,860 -2,468 37,956 -67,432 -157,392 -21,684 -9,344 -
Tax -3,308 3,380 -1,724 1,260 6,924 908 -7,192 -12.13%
NP 18,552 912 36,232 -66,172 -150,468 -20,776 -16,536 -
-
NP to SH 16,824 -128 24,520 -50,164 -118,156 -11,428 -4,004 -
-
Tax Rate 15.13% - 4.54% - - - - -
Total Cost 392,848 401,832 327,200 272,968 385,736 228,176 247,308 8.01%
-
Net Worth 573,797 605,350 517,703 468,620 454,597 258,280 335,454 9.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 573,797 605,350 517,703 468,620 454,597 258,280 335,454 9.34%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.51% 0.23% 9.97% -32.00% -63.96% -10.02% -7.17% -
ROE 2.93% -0.02% 4.74% -10.70% -25.99% -4.42% -1.19% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 352.04 344.63 310.99 176.96 201.32 177.46 197.44 10.10%
EPS 14.40 -0.12 21.00 -42.92 -101.12 -9.76 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 5.18 4.43 4.01 3.89 2.21 2.87 9.35%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 352.66 345.24 311.54 177.27 201.68 177.79 197.82 10.10%
EPS 14.42 -0.11 21.02 -43.00 -101.29 -9.80 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9187 5.1892 4.4379 4.0171 3.8969 2.214 2.8756 9.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.80 1.81 1.91 0.00 1.92 1.78 2.00 -
P/RPS 0.51 0.53 0.61 0.00 0.95 1.00 1.01 -10.75%
P/EPS 12.50 -1,652.52 9.10 0.00 -1.90 -18.20 -58.38 -
EY 8.00 -0.06 10.99 0.00 -52.66 -5.49 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.43 0.00 0.49 0.81 0.70 -10.07%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 26/05/23 27/05/22 29/06/21 30/06/20 28/05/19 28/05/18 -
Price 1.95 1.80 1.95 2.00 1.90 1.78 2.00 -
P/RPS 0.55 0.52 0.63 1.13 0.94 1.00 1.01 -9.62%
P/EPS 13.55 -1,643.39 9.29 -4.66 -1.88 -18.20 -58.38 -
EY 7.38 -0.06 10.76 -21.46 -53.21 -5.49 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.44 0.50 0.49 0.81 0.70 -8.89%

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