[NPC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.16%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 107,899 113,335 140,834 117,396 138,493 107,277 93,247 10.18%
PBT 3,664 8,459 6,320 8,174 9,489 -303 2,243 38.57%
Tax -1,547 -596 -2,031 -2,598 -1,169 213 -563 95.81%
NP 2,117 7,863 4,289 5,576 8,320 -90 1,680 16.61%
-
NP to SH 3,316 8,832 3,950 5,301 7,931 -71 1,647 59.24%
-
Tax Rate 42.22% 7.05% 32.14% 31.78% 12.32% - 25.10% -
Total Cost 105,782 105,472 136,545 111,820 130,173 107,367 91,567 10.06%
-
Net Worth 311,524 289,200 290,400 303,599 283,164 283,199 307,199 0.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 23 - - 1,200 -
Div Payout % - - - 0.45% - - 72.86% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 311,524 289,200 290,400 303,599 283,164 283,199 307,199 0.93%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.96% 6.94% 3.05% 4.75% 6.01% -0.08% 1.80% -
ROE 1.06% 3.05% 1.36% 1.75% 2.80% -0.03% 0.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 90.05 94.45 117.36 97.83 115.43 89.40 77.71 10.29%
EPS 2.77 7.36 3.29 4.42 6.61 -0.08 1.37 59.69%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 1.00 -
NAPS 2.60 2.41 2.42 2.53 2.36 2.36 2.56 1.03%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.49 97.15 120.73 100.63 118.72 91.96 79.93 10.18%
EPS 2.84 7.57 3.39 4.54 6.80 -0.06 1.41 59.28%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 1.03 -
NAPS 2.6705 2.4791 2.4894 2.6025 2.4273 2.4277 2.6334 0.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.70 2.73 2.90 2.80 2.25 2.18 2.01 -
P/RPS 3.00 2.89 2.47 2.86 1.95 2.44 2.59 10.26%
P/EPS 97.56 37.09 88.10 63.38 35.35 -3,684.51 146.45 -23.66%
EY 1.03 2.70 1.14 1.58 2.83 -0.03 0.68 31.79%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.50 -
P/NAPS 1.04 1.13 1.20 1.11 0.95 0.92 0.79 20.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 27/08/13 -
Price 2.75 2.89 2.82 2.88 2.04 2.25 2.35 -
P/RPS 3.05 3.06 2.40 2.94 1.77 2.52 3.02 0.65%
P/EPS 99.37 39.27 85.67 65.20 32.05 -3,802.82 171.22 -30.35%
EY 1.01 2.55 1.17 1.53 3.12 -0.03 0.58 44.59%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.43 -
P/NAPS 1.06 1.20 1.17 1.14 0.86 0.95 0.92 9.87%

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