[NPC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 728.29%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 138,493 107,277 93,247 79,778 91,226 118,081 105,500 19.83%
PBT 9,489 -303 2,243 6,760 2,537 7,626 3,406 97.62%
Tax -1,169 213 -563 -1,870 -1,227 -1,992 -978 12.59%
NP 8,320 -90 1,680 4,890 1,310 5,634 2,428 126.78%
-
NP to SH 7,931 -71 1,647 4,655 562 5,280 2,331 125.71%
-
Tax Rate 12.32% - 25.10% 27.66% 48.36% 26.12% 28.71% -
Total Cost 130,173 107,367 91,567 74,888 89,916 112,447 103,072 16.78%
-
Net Worth 283,164 283,199 307,199 303,599 298,602 301,199 300,000 -3.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 1,200 - - 2,400 2,400 -
Div Payout % - - 72.86% - - 45.45% 102.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,164 283,199 307,199 303,599 298,602 301,199 300,000 -3.76%
NOSH 120,000 120,000 120,000 120,000 120,404 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.01% -0.08% 1.80% 6.13% 1.44% 4.77% 2.30% -
ROE 2.80% -0.03% 0.54% 1.53% 0.19% 1.75% 0.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.43 89.40 77.71 66.48 75.77 98.40 87.92 19.84%
EPS 6.61 -0.08 1.37 3.88 0.47 4.40 1.94 125.92%
DPS 0.00 0.00 1.00 0.00 0.00 2.00 2.00 -
NAPS 2.36 2.36 2.56 2.53 2.48 2.51 2.50 -3.75%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.43 89.40 77.71 66.48 76.02 98.40 87.92 19.84%
EPS 6.61 -0.08 1.37 3.88 0.47 4.40 1.94 125.92%
DPS 0.00 0.00 1.00 0.00 0.00 2.00 2.00 -
NAPS 2.36 2.36 2.56 2.53 2.4884 2.51 2.50 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.18 2.01 2.10 2.06 2.40 2.55 -
P/RPS 1.95 2.44 2.59 3.16 2.72 2.44 2.90 -23.19%
P/EPS 35.35 -3,684.51 146.45 54.14 441.34 54.55 131.27 -58.19%
EY 2.83 -0.03 0.68 1.85 0.23 1.83 0.76 139.66%
DY 0.00 0.00 0.50 0.00 0.00 0.83 0.78 -
P/NAPS 0.95 0.92 0.79 0.83 0.83 0.96 1.02 -4.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 22/05/13 26/02/13 28/11/12 30/08/12 -
Price 2.04 2.25 2.35 2.00 2.10 2.25 2.60 -
P/RPS 1.77 2.52 3.02 3.01 2.77 2.29 2.96 -28.95%
P/EPS 32.05 -3,802.82 171.22 51.56 449.91 51.14 133.85 -61.33%
EY 3.12 -0.03 0.58 1.94 0.22 1.96 0.75 157.98%
DY 0.00 0.00 0.43 0.00 0.00 0.89 0.77 -
P/NAPS 0.86 0.95 0.92 0.79 0.85 0.90 1.04 -11.86%

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