[NPC] YoY Cumulative 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- -150.78%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 337,113 305,512 238,570 190,000 159,976 161,987 177,677 11.25%
PBT 17,440 -8,145 -17,151 -27,771 -21,854 -40,697 46,504 -15.07%
Tax -1,672 4,846 3,003 294 -357 -2,564 -7,050 -21.31%
NP 15,768 -3,299 -14,148 -27,477 -22,211 -43,261 39,454 -14.16%
-
NP to SH 14,541 -3,781 -6,578 -19,403 -14,988 -30,753 40,415 -15.65%
-
Tax Rate 9.59% - - - - - 15.16% -
Total Cost 321,345 308,811 252,718 217,477 182,187 205,248 138,223 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 - - - - - 1,168 1,168 -
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 2.29% -0.73% -1.36% -4.02% -5.88% -10.20% 10.48% -
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 288.47 261.43 204.15 162.58 136.89 138.60 152.00 11.26%
EPS 12.44 -3.42 -5.63 -16.60 -12.83 -26.31 34.49 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 288.98 261.89 204.51 162.87 137.14 138.86 152.31 11.25%
EPS 12.46 -3.24 -5.64 -16.63 -12.85 -26.36 34.64 -15.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 0.69 0.72 0.92 1.17 1.39 1.30 1.25 -9.42%
P/EPS 16.07 -58.11 -33.40 -11.50 -14.81 -6.84 5.50 19.55%
EY 6.22 -1.72 -2.99 -8.69 -6.75 -14.62 18.20 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.53 -
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 0.63 0.72 0.93 1.14 1.39 1.28 1.38 -12.24%
P/EPS 14.55 -57.80 -33.58 -11.14 -14.81 -6.76 6.07 15.67%
EY 6.87 -1.73 -2.98 -8.97 -6.75 -14.78 16.46 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.48 -
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