[NPC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -162.21%
YoY- -162.78%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 317,662 322,306 322,262 261,976 479,464 495,420 516,460 -27.61%
PBT -7,798 -8,548 -1,478 -17,148 26,617 30,604 28,988 -
Tax -4,600 -2,140 -1,138 1,716 -6,772 -6,966 -9,258 -37.18%
NP -12,398 -10,688 -2,616 -15,432 19,845 23,637 19,730 -
-
NP to SH 17,045 -10,413 -1,834 -13,312 21,399 24,110 18,502 -5.30%
-
Tax Rate - - - - 25.44% 22.76% 31.94% -
Total Cost 330,060 332,994 324,878 277,408 459,619 471,782 496,730 -23.79%
-
Net Worth 310,799 298,800 289,200 289,200 311,524 289,200 290,400 4.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,200 1,600 2,400 - 2,396 3,200 4,800 -60.21%
Div Payout % 7.04% 0.00% 0.00% - 11.20% 13.27% 25.94% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 310,799 298,800 289,200 289,200 311,524 289,200 290,400 4.61%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.90% -3.32% -0.81% -5.89% 4.14% 4.77% 3.82% -
ROE 5.48% -3.49% -0.63% -4.60% 6.87% 8.34% 6.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 264.72 268.59 268.55 218.31 400.16 412.85 430.38 -27.61%
EPS -9.18 -8.68 -1.54 -11.12 17.84 20.09 15.42 -
DPS 1.00 1.33 2.00 0.00 2.00 2.67 4.00 -60.21%
NAPS 2.59 2.49 2.41 2.41 2.60 2.41 2.42 4.61%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 264.72 268.59 268.55 218.31 399.55 412.85 430.38 -27.61%
EPS -9.18 -8.68 -1.54 -11.12 17.83 20.09 15.42 -
DPS 1.00 1.33 2.00 0.00 2.00 2.67 4.00 -60.21%
NAPS 2.59 2.49 2.41 2.41 2.596 2.41 2.42 4.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.60 2.80 2.74 2.83 2.70 2.73 2.90 -
P/RPS 0.98 1.04 1.02 1.30 0.67 0.66 0.67 28.76%
P/EPS 18.30 -32.27 -179.28 -25.51 15.12 13.59 18.81 -1.81%
EY 5.46 -3.10 -0.56 -3.92 6.61 7.36 5.32 1.74%
DY 0.38 0.48 0.73 0.00 0.74 0.98 1.38 -57.57%
P/NAPS 1.00 1.12 1.14 1.17 1.04 1.13 1.20 -11.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 27/11/14 27/08/14 -
Price 2.29 2.64 2.80 2.83 2.75 2.89 2.82 -
P/RPS 0.87 0.98 1.04 1.30 0.69 0.70 0.66 20.16%
P/EPS 16.12 -30.42 -183.21 -25.51 15.40 14.38 18.29 -8.05%
EY 6.20 -3.29 -0.55 -3.92 6.49 6.95 5.47 8.68%
DY 0.44 0.51 0.71 0.00 0.73 0.92 1.42 -54.11%
P/NAPS 0.88 1.06 1.16 1.17 1.06 1.20 1.17 -17.25%

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