[NPC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -751.69%
YoY- -143.19%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 122,495 46,072 317,662 241,730 161,131 65,494 479,464 -59.77%
PBT 53,552 51,778 -7,798 -6,411 -739 -4,287 26,617 59.43%
Tax -1,371 -1,156 -4,600 -1,605 -569 429 -6,772 -65.55%
NP 52,181 50,622 -12,398 -8,016 -1,308 -3,858 19,845 90.61%
-
NP to SH 52,581 50,997 17,045 -7,810 -917 -3,328 21,399 82.19%
-
Tax Rate 2.56% 2.23% - - - - 25.44% -
Total Cost 70,314 -4,550 330,060 249,746 162,439 69,352 459,619 -71.42%
-
Net Worth 351,600 338,399 310,799 298,800 289,200 289,200 311,524 8.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,200 - 1,200 1,200 1,200 - 2,396 -36.96%
Div Payout % 2.28% - 7.04% 0.00% 0.00% - 11.20% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 351,600 338,399 310,799 298,800 289,200 289,200 311,524 8.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 42.60% 109.88% -3.90% -3.32% -0.81% -5.89% 4.14% -
ROE 14.95% 15.07% 5.48% -2.61% -0.32% -1.15% 6.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 102.08 38.39 264.72 201.44 134.28 54.58 400.16 -59.81%
EPS 43.91 42.58 -9.18 -6.51 -0.77 -2.78 17.84 82.39%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 2.00 -37.03%
NAPS 2.93 2.82 2.59 2.49 2.41 2.41 2.60 8.29%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 105.01 39.49 272.31 207.22 138.13 56.14 411.01 -59.76%
EPS 45.07 43.72 14.61 -6.69 -0.79 -2.85 18.34 82.20%
DPS 1.03 0.00 1.03 1.03 1.03 0.00 2.05 -36.82%
NAPS 3.014 2.9008 2.6642 2.5614 2.4791 2.4791 2.6705 8.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.30 2.33 2.60 2.80 2.74 2.83 2.70 -
P/RPS 2.25 6.07 0.98 1.39 2.04 5.19 0.67 124.41%
P/EPS 5.25 5.48 18.30 -43.02 -358.56 -102.04 15.12 -50.63%
EY 19.05 18.24 5.46 -2.32 -0.28 -0.98 6.61 102.64%
DY 0.43 0.00 0.38 0.36 0.36 0.00 0.74 -30.38%
P/NAPS 0.78 0.83 1.00 1.12 1.14 1.17 1.04 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 -
Price 2.29 2.33 2.29 2.64 2.80 2.83 2.75 -
P/RPS 2.24 6.07 0.87 1.31 2.09 5.19 0.69 119.40%
P/EPS 5.23 5.48 16.12 -40.56 -366.41 -102.04 15.40 -51.35%
EY 19.13 18.24 6.20 -2.47 -0.27 -0.98 6.49 105.71%
DY 0.44 0.00 0.44 0.38 0.36 0.00 0.73 -28.66%
P/NAPS 0.78 0.83 0.88 1.06 1.16 1.17 1.06 -18.50%

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