[NPC] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 314.78%
YoY- 1632.36%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 93,743 74,005 76,423 46,072 75,932 80,599 95,637 -1.31%
PBT -6,805 5,354 1,774 51,778 -1,387 -5,672 3,548 -
Tax -1,263 -1,960 -215 -1,156 -2,995 -1,036 -998 16.91%
NP -8,068 3,394 1,559 50,622 -4,382 -6,708 2,550 -
-
NP to SH -8,202 3,421 1,584 50,997 12,295 -6,893 2,411 -
-
Tax Rate - 36.61% 12.12% 2.23% - - 28.13% -
Total Cost 101,811 70,611 74,864 -4,550 80,314 87,307 93,087 6.12%
-
Net Worth 371,185 365,999 351,600 338,399 310,799 298,800 289,200 18.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 1,200 - - - 1,200 -
Div Payout % - - 75.76% - - - 49.77% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 371,185 365,999 351,600 338,399 310,799 298,800 289,200 18.01%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -8.61% 4.59% 2.04% 109.88% -5.77% -8.32% 2.67% -
ROE -2.21% 0.93% 0.45% 15.07% 3.96% -2.31% 0.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.29 61.67 63.69 38.39 63.28 67.17 79.70 -1.17%
EPS -6.85 2.86 1.32 42.58 -2.66 -5.75 2.01 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 3.10 3.05 2.93 2.82 2.59 2.49 2.41 18.18%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.36 63.44 65.51 39.49 65.09 69.09 81.98 -1.31%
EPS -7.03 2.93 1.36 43.72 10.54 -5.91 2.07 -
DPS 0.00 0.00 1.03 0.00 0.00 0.00 1.03 -
NAPS 3.1819 3.1374 3.014 2.9008 2.6642 2.5614 2.4791 18.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.25 2.29 2.30 2.33 2.60 2.80 2.74 -
P/RPS 2.94 3.71 3.61 6.07 4.11 4.17 3.44 -9.89%
P/EPS -49.46 80.33 174.24 5.48 25.38 -48.75 136.37 -
EY -2.02 1.24 0.57 18.24 3.94 -2.05 0.73 -
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.36 -
P/NAPS 0.72 0.75 0.78 0.83 1.00 1.12 1.14 -26.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 -
Price 2.40 2.15 2.29 2.33 2.29 2.64 2.80 -
P/RPS 3.13 3.49 3.60 6.07 3.62 3.93 3.51 -7.32%
P/EPS -52.76 75.42 173.48 5.48 22.35 -45.96 139.36 -
EY -1.90 1.33 0.58 18.24 4.47 -2.18 0.72 -
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.36 -
P/NAPS 0.76 0.70 0.78 0.83 0.88 1.06 1.16 -24.46%

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