[NPC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 127.28%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 371,565 258,230 117,396 418,795 280,302 173,025 79,778 178.63%
PBT 22,953 14,494 8,174 18,189 8,700 9,003 6,760 125.73%
Tax -5,225 -4,629 -2,598 -3,389 -2,220 -2,433 -1,870 98.25%
NP 17,728 9,865 5,576 14,800 6,480 6,570 4,890 135.80%
-
NP to SH 18,083 9,251 5,301 14,162 6,231 6,302 4,655 146.91%
-
Tax Rate 22.76% 31.94% 31.78% 18.63% 25.52% 27.02% 27.66% -
Total Cost 353,837 248,365 111,820 403,995 273,822 166,455 74,888 181.30%
-
Net Worth 289,200 290,400 303,599 283,239 283,199 307,199 303,599 -3.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,400 2,400 23 1,200 1,200 1,200 - -
Div Payout % 13.27% 25.94% 0.45% 8.47% 19.26% 19.04% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 289,200 290,400 303,599 283,239 283,199 307,199 303,599 -3.18%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.77% 3.82% 4.75% 3.53% 2.31% 3.80% 6.13% -
ROE 6.25% 3.19% 1.75% 5.00% 2.20% 2.05% 1.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.64 215.19 97.83 348.95 233.59 144.19 66.48 178.63%
EPS 15.07 7.71 4.42 11.80 5.19 5.25 3.88 146.88%
DPS 2.00 2.00 0.02 1.00 1.00 1.00 0.00 -
NAPS 2.41 2.42 2.53 2.36 2.36 2.56 2.53 -3.18%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 318.51 221.36 100.63 359.00 240.28 148.32 68.39 178.62%
EPS 15.50 7.93 4.54 12.14 5.34 5.40 3.99 146.91%
DPS 2.06 2.06 0.02 1.03 1.03 1.03 0.00 -
NAPS 2.4791 2.4894 2.6025 2.428 2.4277 2.6334 2.6025 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.73 2.90 2.80 2.25 2.18 2.01 2.10 -
P/RPS 0.88 1.35 2.86 0.64 0.93 1.39 3.16 -57.32%
P/EPS 18.12 37.62 63.38 19.47 41.98 38.27 54.14 -51.76%
EY 5.52 2.66 1.58 5.14 2.38 2.61 1.85 107.12%
DY 0.73 0.69 0.01 0.44 0.46 0.50 0.00 -
P/NAPS 1.13 1.20 1.11 0.95 0.92 0.79 0.83 22.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 27/08/13 22/05/13 -
Price 2.89 2.82 2.88 2.04 2.25 2.35 2.00 -
P/RPS 0.93 1.31 2.94 0.58 0.96 1.63 3.01 -54.26%
P/EPS 19.18 36.58 65.20 17.65 43.33 44.75 51.56 -48.24%
EY 5.21 2.73 1.53 5.66 2.31 2.23 1.94 93.09%
DY 0.69 0.71 0.01 0.49 0.44 0.43 0.00 -
P/NAPS 1.20 1.17 1.14 0.86 0.95 0.92 0.79 32.10%

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