[NPC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 74.51%
YoY- 46.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 65,494 479,464 371,565 258,230 117,396 418,795 280,302 -62.09%
PBT -4,287 26,617 22,953 14,494 8,174 18,189 8,700 -
Tax 429 -6,772 -5,225 -4,629 -2,598 -3,389 -2,220 -
NP -3,858 19,845 17,728 9,865 5,576 14,800 6,480 -
-
NP to SH -3,328 21,399 18,083 9,251 5,301 14,162 6,231 -
-
Tax Rate - 25.44% 22.76% 31.94% 31.78% 18.63% 25.52% -
Total Cost 69,352 459,619 353,837 248,365 111,820 403,995 273,822 -60.00%
-
Net Worth 289,200 311,524 289,200 290,400 303,599 283,239 283,199 1.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,396 2,400 2,400 23 1,200 1,200 -
Div Payout % - 11.20% 13.27% 25.94% 0.45% 8.47% 19.26% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 289,200 311,524 289,200 290,400 303,599 283,239 283,199 1.40%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -5.89% 4.14% 4.77% 3.82% 4.75% 3.53% 2.31% -
ROE -1.15% 6.87% 6.25% 3.19% 1.75% 5.00% 2.20% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.58 400.16 309.64 215.19 97.83 348.95 233.59 -62.09%
EPS -2.78 17.84 15.07 7.71 4.42 11.80 5.19 -
DPS 0.00 2.00 2.00 2.00 0.02 1.00 1.00 -
NAPS 2.41 2.60 2.41 2.42 2.53 2.36 2.36 1.40%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 56.14 411.01 318.51 221.36 100.63 359.00 240.28 -62.09%
EPS -2.85 18.34 15.50 7.93 4.54 12.14 5.34 -
DPS 0.00 2.05 2.06 2.06 0.02 1.03 1.03 -
NAPS 2.4791 2.6705 2.4791 2.4894 2.6025 2.428 2.4277 1.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.83 2.70 2.73 2.90 2.80 2.25 2.18 -
P/RPS 5.19 0.67 0.88 1.35 2.86 0.64 0.93 214.95%
P/EPS -102.04 15.12 18.12 37.62 63.38 19.47 41.98 -
EY -0.98 6.61 5.52 2.66 1.58 5.14 2.38 -
DY 0.00 0.74 0.73 0.69 0.01 0.44 0.46 -
P/NAPS 1.17 1.04 1.13 1.20 1.11 0.95 0.92 17.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 -
Price 2.83 2.75 2.89 2.82 2.88 2.04 2.25 -
P/RPS 5.19 0.69 0.93 1.31 2.94 0.58 0.96 208.35%
P/EPS -102.04 15.40 19.18 36.58 65.20 17.65 43.33 -
EY -0.98 6.49 5.21 2.73 1.53 5.66 2.31 -
DY 0.00 0.73 0.69 0.71 0.01 0.49 0.44 -
P/NAPS 1.17 1.06 1.20 1.17 1.14 0.86 0.95 14.91%

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