[NPC] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 165.55%
YoY- 103.68%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 110,183 107,780 111,557 74,640 65,284 66,419 70,056 7.83%
PBT 376 4,678 25,051 12,707 7,297 47 3,004 -29.26%
Tax -5,645 -300 561 1,478 -57 -13,939 -1,112 31.08%
NP -5,269 4,378 25,612 14,185 7,240 -13,892 1,892 -
-
NP to SH -4,957 2,099 17,115 8,403 2,995 -13,719 3,844 -
-
Tax Rate 1,501.33% 6.41% -2.24% -11.63% 0.78% 29,657.45% 37.02% -
Total Cost 115,452 103,402 85,945 60,455 58,044 80,311 68,164 9.17%
-
Net Worth 60,182 534,063 502,510 499,005 510,686 300,366 388,800 -26.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 60,182 534,063 502,510 499,005 510,686 300,366 388,800 -26.71%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.78% 4.06% 22.96% 19.00% 11.09% -20.92% 2.70% -
ROE -8.24% 0.39% 3.41% 1.68% 0.59% -4.57% 0.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 942.86 92.23 95.46 63.87 55.86 56.83 58.38 58.95%
EPS -4.24 1.80 14.65 7.19 2.56 -11.74 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.57 4.30 4.27 4.37 2.57 3.24 8.02%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.82 89.82 92.96 62.20 54.40 55.35 58.38 7.83%
EPS -4.13 1.75 14.26 7.00 2.50 -11.43 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5015 4.4505 4.1876 4.1584 4.2557 2.5031 3.24 -26.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.80 1.86 1.87 1.90 1.90 1.83 1.95 -
P/RPS 0.19 2.02 1.96 2.97 3.40 3.22 3.34 -37.97%
P/EPS -4.24 103.56 12.77 26.42 74.14 -15.59 60.87 -
EY -23.57 0.97 7.83 3.78 1.35 -6.41 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.43 0.44 0.43 0.71 0.60 -8.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 31/03/21 28/02/20 01/03/19 27/02/18 -
Price 1.85 1.81 2.10 0.00 1.85 2.00 2.00 -
P/RPS 0.20 1.96 2.20 0.00 3.31 3.52 3.43 -37.71%
P/EPS -4.36 100.77 14.34 0.00 72.19 -17.04 62.43 -
EY -22.93 0.99 6.97 0.00 1.39 -5.87 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.49 0.00 0.42 0.78 0.62 -8.65%

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