[NPC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -64.62%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 76,423 95,637 140,834 93,247 105,500 125,619 94,625 -3.49%
PBT 1,774 3,548 6,320 2,243 3,406 12,235 9,839 -24.81%
Tax -215 -998 -2,031 -563 -978 -3,105 -2,590 -33.92%
NP 1,559 2,550 4,289 1,680 2,428 9,130 7,249 -22.57%
-
NP to SH 1,584 2,411 3,950 1,647 2,331 8,059 6,728 -21.40%
-
Tax Rate 12.12% 28.13% 32.14% 25.10% 28.71% 25.38% 26.32% -
Total Cost 74,864 93,087 136,545 91,567 103,072 116,489 87,376 -2.54%
-
Net Worth 351,600 289,200 290,400 307,199 300,000 278,227 250,650 5.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,200 1,200 - 1,200 2,400 2,398 3,597 -16.70%
Div Payout % 75.76% 49.77% - 72.86% 102.96% 29.76% 53.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 351,600 289,200 290,400 307,199 300,000 278,227 250,650 5.79%
NOSH 120,000 120,000 120,000 120,000 120,000 119,925 119,928 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.04% 2.67% 3.05% 1.80% 2.30% 7.27% 7.66% -
ROE 0.45% 0.83% 1.36% 0.54% 0.78% 2.90% 2.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.69 79.70 117.36 77.71 87.92 104.75 78.90 -3.50%
EPS 1.32 2.01 3.29 1.37 1.94 6.72 5.61 -21.41%
DPS 1.00 1.00 0.00 1.00 2.00 2.00 3.00 -16.71%
NAPS 2.93 2.41 2.42 2.56 2.50 2.32 2.09 5.78%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.51 81.98 120.73 79.93 90.44 107.68 81.11 -3.49%
EPS 1.36 2.07 3.39 1.41 2.00 6.91 5.77 -21.38%
DPS 1.03 1.03 0.00 1.03 2.06 2.06 3.08 -16.67%
NAPS 3.014 2.4791 2.4894 2.6334 2.5717 2.385 2.1486 5.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.30 2.74 2.90 2.01 2.55 2.20 1.92 -
P/RPS 3.61 3.44 2.47 2.59 2.90 2.10 2.43 6.81%
P/EPS 174.24 136.37 88.10 146.45 131.27 32.74 34.22 31.13%
EY 0.57 0.73 1.14 0.68 0.76 3.05 2.92 -23.81%
DY 0.43 0.36 0.00 0.50 0.78 0.91 1.56 -19.31%
P/NAPS 0.78 1.14 1.20 0.79 1.02 0.95 0.92 -2.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 27/08/13 30/08/12 25/08/11 26/08/10 -
Price 2.29 2.80 2.82 2.35 2.60 1.99 2.01 -
P/RPS 3.60 3.51 2.40 3.02 2.96 1.90 2.55 5.91%
P/EPS 173.48 139.36 85.67 171.22 133.85 29.61 35.83 30.03%
EY 0.58 0.72 1.17 0.58 0.75 3.38 2.79 -23.01%
DY 0.44 0.36 0.00 0.43 0.77 1.01 1.49 -18.38%
P/NAPS 0.78 1.16 1.17 0.92 1.04 0.86 0.96 -3.39%

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