[NPC] YoY TTM 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- -44.06%
YoY- -66.35%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 272,432 349,629 510,058 371,528 433,149 448,347 369,023 -4.92%
PBT 57,519 -2,747 32,442 11,237 29,206 56,599 43,970 4.57%
Tax -6,326 -3,152 -6,394 -3,447 -7,403 -14,474 -10,044 -7.40%
NP 51,193 -5,899 26,048 7,790 21,803 42,125 33,926 7.09%
-
NP to SH 68,297 -4,494 26,014 6,793 20,185 38,342 30,890 14.12%
-
Tax Rate 11.00% - 19.71% 30.68% 25.35% 25.57% 22.84% -
Total Cost 221,239 355,528 484,010 363,738 411,346 406,222 335,097 -6.67%
-
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 1,200 1,200 23 1,200 4,800 4,798 7,199 -25.79%
Div Payout % 1.76% 0.00% 0.09% 17.67% 23.78% 12.51% 23.31% -
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 18.79% -1.69% 5.11% 2.10% 5.03% 9.40% 9.19% -
ROE 18.66% -1.50% 9.00% 2.40% 6.70% 13.26% 12.16% -
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 227.03 291.36 425.05 309.61 360.96 373.68 307.87 -4.94%
EPS 56.91 -3.75 21.68 5.66 16.82 31.96 25.77 14.10%
DPS 1.00 1.00 0.02 1.00 4.00 4.00 6.00 -25.79%
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 233.53 299.71 437.23 318.48 371.31 384.33 316.34 -4.92%
EPS 58.55 -3.85 22.30 5.82 17.30 32.87 26.48 14.12%
DPS 1.03 1.03 0.02 1.03 4.11 4.11 6.17 -25.77%
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 1.01 0.96 0.64 0.70 0.66 0.51 0.63 8.17%
P/EPS 4.02 -74.77 12.59 38.51 14.27 5.98 7.57 -10.00%
EY 24.85 -1.34 7.94 2.60 7.01 16.73 13.22 11.08%
DY 0.44 0.36 0.01 0.46 1.67 2.09 3.08 -27.67%
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 0.95 0.91 0.68 0.73 0.62 0.55 0.73 4.48%
P/EPS 3.78 -70.49 13.33 39.75 13.38 6.41 8.73 -13.01%
EY 26.47 -1.42 7.50 2.52 7.48 15.59 11.45 14.97%
DY 0.47 0.38 0.01 0.44 1.78 1.95 2.67 -25.11%
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