[NPC] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.97%
YoY- 146.87%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,640 65,284 66,419 70,056 93,743 75,932 107,899 -5.95%
PBT 12,707 7,297 47 3,004 -6,805 -1,387 3,664 23.00%
Tax 1,478 -57 -13,939 -1,112 -1,263 -2,995 -1,547 -
NP 14,185 7,240 -13,892 1,892 -8,068 -4,382 2,117 37.26%
-
NP to SH 8,403 2,995 -13,719 3,844 -8,202 12,295 3,316 16.74%
-
Tax Rate -11.63% 0.78% 29,657.45% 37.02% - - 42.22% -
Total Cost 60,455 58,044 80,311 68,164 101,811 80,314 105,782 -8.89%
-
Net Worth 499,005 510,686 300,366 388,800 371,185 310,799 311,524 8.16%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 499,005 510,686 300,366 388,800 371,185 310,799 311,524 8.16%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 19.00% 11.09% -20.92% 2.70% -8.61% -5.77% 1.96% -
ROE 1.68% 0.59% -4.57% 0.99% -2.21% 3.96% 1.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 63.87 55.86 56.83 58.38 78.29 63.28 90.05 -5.55%
EPS 7.19 2.56 -11.74 3.29 -6.85 -2.66 2.77 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.37 2.57 3.24 3.10 2.59 2.60 8.61%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 62.20 54.40 55.35 58.38 78.12 63.28 89.92 -5.95%
EPS 7.00 2.50 -11.43 3.29 -6.84 -2.66 2.76 16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1584 4.2557 2.5031 3.24 3.0932 2.59 2.596 8.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.90 1.83 1.95 2.25 2.60 2.70 -
P/RPS 2.97 3.40 3.22 3.34 2.94 4.11 3.00 -0.16%
P/EPS 26.42 74.14 -15.59 60.87 -49.46 25.38 97.56 -19.54%
EY 3.78 1.35 -6.41 1.64 -2.02 3.94 1.03 24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.71 0.60 0.72 1.00 1.04 -13.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 01/03/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 0.00 1.85 2.00 2.00 2.40 2.29 2.75 -
P/RPS 0.00 3.31 3.52 3.43 3.13 3.62 3.05 -
P/EPS 0.00 72.19 -17.04 62.43 -52.76 22.35 99.37 -
EY 0.00 1.39 -5.87 1.60 -1.90 4.47 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.78 0.62 0.76 0.88 1.06 -

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