[NPC] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -59.13%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 444,893 417,069 313,210 255,284 226,395 232,043 271,420 8.58%
PBT 22,118 16,906 -4,444 -20,474 -21,807 -37,693 39,699 -9.28%
Tax -1,972 5,407 4,481 237 -14,296 -3,676 -8,313 -21.31%
NP 20,146 22,313 37 -20,237 -36,103 -41,369 31,386 -7.11%
-
NP to SH 16,640 13,334 1,825 -13,590 -28,707 -26,909 32,213 -10.42%
-
Tax Rate 8.92% -31.98% - - - - 20.94% -
Total Cost 424,747 394,756 313,173 275,521 262,498 273,412 240,034 9.97%
-
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 - - - - - 1,168 1,168 -
Div Payout % - - - - - 0.00% 3.63% -
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 4.53% 5.35% 0.01% -7.93% -15.95% -17.83% 11.56% -
ROE 2.62% 2.56% 0.38% -2.82% -11.27% -8.92% 8.35% -
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 380.70 356.89 268.01 218.45 193.73 198.54 232.20 8.58%
EPS 14.24 11.41 1.56 -11.63 -24.56 -23.02 27.56 -10.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 381.37 357.52 268.49 218.84 194.07 198.91 232.67 8.58%
EPS 14.26 11.43 1.56 -11.65 -24.61 -23.07 27.61 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 5.4396 4.4579 4.1574 4.1373 2.1839 2.5848 3.3067 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 0.53 0.53 0.70 0.87 0.98 0.91 0.82 -7.01%
P/EPS 14.05 16.48 120.38 -16.42 -7.73 -7.82 6.89 12.60%
EY 7.12 6.07 0.83 -6.09 -12.93 -12.79 14.50 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.53 -
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 0.48 0.52 0.71 0.85 0.98 0.90 0.90 -9.94%
P/EPS 12.71 16.39 121.03 -15.91 -7.73 -7.73 7.62 8.89%
EY 7.87 6.10 0.83 -6.29 -12.93 -12.93 13.12 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.48 -
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