[NPC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 18.34%
YoY- 51.1%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 241,730 161,131 65,494 479,464 371,565 258,230 117,396 61.78%
PBT -6,411 -739 -4,287 26,617 22,953 14,494 8,174 -
Tax -1,605 -569 429 -6,772 -5,225 -4,629 -2,598 -27.44%
NP -8,016 -1,308 -3,858 19,845 17,728 9,865 5,576 -
-
NP to SH -7,810 -917 -3,328 21,399 18,083 9,251 5,301 -
-
Tax Rate - - - 25.44% 22.76% 31.94% 31.78% -
Total Cost 249,746 162,439 69,352 459,619 353,837 248,365 111,820 70.78%
-
Net Worth 298,800 289,200 289,200 311,524 289,200 290,400 303,599 -1.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,200 1,200 - 2,396 2,400 2,400 23 1292.91%
Div Payout % 0.00% 0.00% - 11.20% 13.27% 25.94% 0.45% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 298,800 289,200 289,200 311,524 289,200 290,400 303,599 -1.05%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.32% -0.81% -5.89% 4.14% 4.77% 3.82% 4.75% -
ROE -2.61% -0.32% -1.15% 6.87% 6.25% 3.19% 1.75% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 201.44 134.28 54.58 400.16 309.64 215.19 97.83 61.78%
EPS -6.51 -0.77 -2.78 17.84 15.07 7.71 4.42 -
DPS 1.00 1.00 0.00 2.00 2.00 2.00 0.02 1253.98%
NAPS 2.49 2.41 2.41 2.60 2.41 2.42 2.53 -1.05%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 207.22 138.13 56.14 411.01 318.51 221.36 100.63 61.78%
EPS -6.69 -0.79 -2.85 18.34 15.50 7.93 4.54 -
DPS 1.03 1.03 0.00 2.05 2.06 2.06 0.02 1280.90%
NAPS 2.5614 2.4791 2.4791 2.6705 2.4791 2.4894 2.6025 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.80 2.74 2.83 2.70 2.73 2.90 2.80 -
P/RPS 1.39 2.04 5.19 0.67 0.88 1.35 2.86 -38.15%
P/EPS -43.02 -358.56 -102.04 15.12 18.12 37.62 63.38 -
EY -2.32 -0.28 -0.98 6.61 5.52 2.66 1.58 -
DY 0.36 0.36 0.00 0.74 0.73 0.69 0.01 987.89%
P/NAPS 1.12 1.14 1.17 1.04 1.13 1.20 1.11 0.59%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 22/05/15 27/02/15 27/11/14 27/08/14 23/05/14 -
Price 2.64 2.80 2.83 2.75 2.89 2.82 2.88 -
P/RPS 1.31 2.09 5.19 0.69 0.93 1.31 2.94 -41.63%
P/EPS -40.56 -366.41 -102.04 15.40 19.18 36.58 65.20 -
EY -2.47 -0.27 -0.98 6.49 5.21 2.73 1.53 -
DY 0.38 0.36 0.00 0.73 0.69 0.71 0.01 1027.78%
P/NAPS 1.06 1.16 1.17 1.06 1.20 1.17 1.14 -4.73%

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