[NPC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -102.26%
YoY- -103.47%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 228,406 161,987 111,907 57,693 247,733 177,677 120,700 52.81%
PBT -40,650 -40,697 -23,816 -2,336 49,508 46,504 41,962 -
Tax -16,503 -2,564 -1,945 -1,798 -8,162 -7,050 -4,152 150.29%
NP -57,153 -43,261 -25,761 -4,134 41,346 39,454 37,810 -
-
NP to SH -44,472 -30,753 -17,974 -1,001 44,259 40,415 37,745 -
-
Tax Rate - - - - 16.49% 15.16% 9.89% -
Total Cost 285,559 205,248 137,668 61,827 206,387 138,223 82,890 127.58%
-
Net Worth 300,366 301,534 319,066 335,454 388,800 385,740 392,753 -16.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,168 1,168 1,168 - 1,200 1,168 1,168 0.00%
Div Payout % 0.00% 0.00% 0.00% - 2.71% 2.89% 3.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 300,366 301,534 319,066 335,454 388,800 385,740 392,753 -16.33%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -25.02% -26.71% -23.02% -7.17% 16.69% 22.21% 31.33% -
ROE -14.81% -10.20% -5.63% -0.30% 11.38% 10.48% 9.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.43 138.60 95.75 49.36 206.44 152.00 103.26 52.82%
EPS -38.05 -26.31 -15.38 -0.86 37.79 34.49 32.17 -
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 2.57 2.58 2.73 2.87 3.24 3.30 3.36 -16.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 190.34 134.99 93.26 48.08 206.44 148.06 100.58 52.81%
EPS -37.06 -25.63 -14.98 -0.83 37.79 33.68 31.45 -
DPS 0.97 0.97 0.97 0.00 1.00 0.97 0.97 0.00%
NAPS 2.5031 2.5128 2.6589 2.7955 3.24 3.2145 3.2729 -16.32%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.83 1.80 1.85 2.00 1.95 1.90 2.22 -
P/RPS 0.94 1.30 1.93 4.05 0.94 1.25 2.15 -42.30%
P/EPS -4.81 -6.84 -12.03 -233.53 5.29 5.50 6.88 -
EY -20.79 -14.62 -8.31 -0.43 18.91 18.20 14.55 -
DY 0.55 0.56 0.54 0.00 0.51 0.53 0.45 14.27%
P/NAPS 0.71 0.70 0.68 0.70 0.60 0.58 0.66 4.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 24/08/18 28/05/18 27/02/18 23/11/17 30/08/17 -
Price 2.00 1.78 2.00 2.00 2.00 2.10 1.99 -
P/RPS 1.02 1.28 2.09 4.05 0.97 1.38 1.93 -34.55%
P/EPS -5.26 -6.76 -13.00 -233.53 5.42 6.07 6.16 -
EY -19.03 -14.78 -7.69 -0.43 18.44 16.46 16.23 -
DY 0.50 0.56 0.50 0.00 0.50 0.48 0.50 0.00%
P/NAPS 0.78 0.69 0.73 0.70 0.62 0.64 0.59 20.39%

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