[NPC] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 123.59%
YoY- 12539.44%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 95,637 65,494 107,899 113,335 140,834 117,396 138,493 -21.92%
PBT 3,548 -4,287 3,664 8,459 6,320 8,174 9,489 -48.19%
Tax -998 429 -1,547 -596 -2,031 -2,598 -1,169 -10.03%
NP 2,550 -3,858 2,117 7,863 4,289 5,576 8,320 -54.64%
-
NP to SH 2,411 -3,328 3,316 8,832 3,950 5,301 7,931 -54.88%
-
Tax Rate 28.13% - 42.22% 7.05% 32.14% 31.78% 12.32% -
Total Cost 93,087 69,352 105,782 105,472 136,545 111,820 130,173 -20.08%
-
Net Worth 289,200 289,200 311,524 289,200 290,400 303,599 283,164 1.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,200 - - - - 23 - -
Div Payout % 49.77% - - - - 0.45% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 289,200 289,200 311,524 289,200 290,400 303,599 283,164 1.42%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.67% -5.89% 1.96% 6.94% 3.05% 4.75% 6.01% -
ROE 0.83% -1.15% 1.06% 3.05% 1.36% 1.75% 2.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.70 54.58 90.05 94.45 117.36 97.83 115.43 -21.93%
EPS 2.01 -2.78 2.77 7.36 3.29 4.42 6.61 -54.87%
DPS 1.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 2.41 2.41 2.60 2.41 2.42 2.53 2.36 1.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.98 56.14 92.49 97.15 120.73 100.63 118.72 -21.92%
EPS 2.07 -2.85 2.84 7.57 3.39 4.54 6.80 -54.84%
DPS 1.03 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 2.4791 2.4791 2.6705 2.4791 2.4894 2.6025 2.4273 1.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.74 2.83 2.70 2.73 2.90 2.80 2.25 -
P/RPS 3.44 5.19 3.00 2.89 2.47 2.86 1.95 46.15%
P/EPS 136.37 -102.04 97.56 37.09 88.10 63.38 35.35 146.58%
EY 0.73 -0.98 1.03 2.70 1.14 1.58 2.83 -59.57%
DY 0.36 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.14 1.17 1.04 1.13 1.20 1.11 0.95 12.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 22/05/15 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 -
Price 2.80 2.83 2.75 2.89 2.82 2.88 2.04 -
P/RPS 3.51 5.19 3.05 3.06 2.40 2.94 1.77 58.04%
P/EPS 139.36 -102.04 99.37 39.27 85.67 65.20 32.05 167.12%
EY 0.72 -0.98 1.01 2.55 1.17 1.53 3.12 -62.47%
DY 0.36 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.16 1.17 1.06 1.20 1.17 1.14 0.86 22.14%

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