[NPC] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1437.14%
YoY- 172.84%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
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 123,093 99,719 101,027 60,279 59,059 50,080 56,977 13.69%
PBT 12,259 -10,050 7,070 -14,722 -6,113 -16,881 4,542 17.98%
Tax -675 -84 -828 -1,113 -349 -619 -2,898 -21.55%
NP 11,584 -10,134 6,242 -15,835 -6,462 -17,500 1,644 38.44%
-
NP to SH 12,210 -8,124 6,445 -8,848 -3,798 -12,779 2,670 28.82%
-
Tax Rate 5.51% - 11.71% - - - 63.80% -
Total Cost 111,509 109,853 94,785 76,114 65,521 67,580 55,333 12.38%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 9.41% -10.16% 6.18% -26.27% -10.94% -34.94% 2.89% -
ROE 1.92% -1.56% 1.33% -1.83% -1.49% -4.24% 0.69% -
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 105.33 85.33 86.45 51.58 50.54 42.85 48.74 13.69%
EPS 10.45 -6.95 5.22 -7.57 -3.25 -10.93 2.28 28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 102.58 83.10 84.19 50.23 49.22 41.73 47.48 13.69%
EPS 10.18 -6.77 5.37 -7.37 -3.17 -10.65 2.23 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2881 4.3337 4.0415 4.022 2.123 2.5128 3.2145 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 1.90 2.20 2.17 3.70 3.76 4.20 3.90 -11.29%
P/EPS 19.14 -27.04 34.09 -25.23 -58.46 -16.46 83.18 -21.71%
EY 5.22 -3.70 2.93 -3.96 -1.71 -6.07 1.20 27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.72 2.19 2.19 3.59 3.76 4.15 4.31 -14.18%
P/EPS 17.32 -26.90 34.27 -24.43 -58.46 -16.28 91.94 -24.27%
EY 5.77 -3.72 2.92 -4.09 -1.71 -6.14 1.09 31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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