[NPC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -104.31%
YoY- -101.34%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 74,005 80,599 113,335 107,277 118,081 132,617 97,694 -4.51%
PBT 5,354 -5,672 8,459 -303 7,626 18,143 7,794 -6.06%
Tax -1,960 -1,036 -596 213 -1,992 -4,455 -3,014 -6.91%
NP 3,394 -6,708 7,863 -90 5,634 13,688 4,780 -5.54%
-
NP to SH 3,421 -6,893 8,832 -71 5,280 12,490 5,226 -6.81%
-
Tax Rate 36.61% - 7.05% - 26.12% 24.55% 38.67% -
Total Cost 70,611 87,307 105,472 107,367 112,447 118,929 92,914 -4.46%
-
Net Worth 365,999 298,800 289,200 283,199 301,199 289,153 254,108 6.26%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 2,400 2,399 - -
Div Payout % - - - - 45.45% 19.21% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 365,999 298,800 289,200 283,199 301,199 289,153 254,108 6.26%
NOSH 120,000 120,000 120,000 120,000 120,000 119,980 119,862 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.59% -8.32% 6.94% -0.08% 4.77% 10.32% 4.89% -
ROE 0.93% -2.31% 3.05% -0.03% 1.75% 4.32% 2.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 61.67 67.17 94.45 89.40 98.40 110.53 81.51 -4.53%
EPS 2.86 -5.75 7.36 -0.08 4.40 10.41 4.36 -6.78%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 3.05 2.49 2.41 2.36 2.51 2.41 2.12 6.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.44 69.09 97.15 91.96 101.22 113.68 83.75 -4.51%
EPS 2.93 -5.91 7.57 -0.06 4.53 10.71 4.48 -6.82%
DPS 0.00 0.00 0.00 0.00 2.06 2.06 0.00 -
NAPS 3.1374 2.5614 2.4791 2.4277 2.582 2.4787 2.1783 6.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.29 2.80 2.73 2.18 2.40 1.91 1.95 -
P/RPS 3.71 4.17 2.89 2.44 2.44 1.73 2.39 7.59%
P/EPS 80.33 -48.75 37.09 -3,684.51 54.55 18.35 44.72 10.24%
EY 1.24 -2.05 2.70 -0.03 1.83 5.45 2.24 -9.37%
DY 0.00 0.00 0.00 0.00 0.83 1.05 0.00 -
P/NAPS 0.75 1.12 1.13 0.92 0.96 0.79 0.92 -3.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 27/11/14 27/11/13 28/11/12 23/11/11 29/11/10 -
Price 2.15 2.64 2.89 2.25 2.25 2.05 2.25 -
P/RPS 3.49 3.93 3.06 2.52 2.29 1.85 2.76 3.98%
P/EPS 75.42 -45.96 39.27 -3,802.82 51.14 19.69 51.61 6.52%
EY 1.33 -2.18 2.55 -0.03 1.96 5.08 1.94 -6.09%
DY 0.00 0.00 0.00 0.00 0.89 0.98 0.00 -
P/NAPS 0.70 1.06 1.20 0.95 0.90 0.85 1.06 -6.67%

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