[NPC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 15.55%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 427,562 479,464 510,058 504,000 456,413 418,795 371,528 9.82%
PBT 14,156 26,617 32,442 23,680 19,603 18,189 11,237 16.65%
Tax -3,745 -6,772 -6,394 -5,585 -4,117 -3,389 -3,447 5.68%
NP 10,411 19,845 26,048 18,095 15,486 14,800 7,790 21.35%
-
NP to SH 12,770 21,399 26,014 17,111 14,808 14,162 6,793 52.37%
-
Tax Rate 26.46% 25.44% 19.71% 23.59% 21.00% 18.63% 30.68% -
Total Cost 417,151 459,619 484,010 485,905 440,927 403,995 363,738 9.57%
-
Net Worth 289,200 311,524 289,200 290,400 303,599 283,199 283,199 1.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 23 23 23 1,223 1,200 1,200 -
Div Payout % - 0.11% 0.09% 0.14% 8.27% 8.47% 17.67% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 289,200 311,524 289,200 290,400 303,599 283,199 283,199 1.40%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.43% 4.14% 5.11% 3.59% 3.39% 3.53% 2.10% -
ROE 4.42% 6.87% 9.00% 5.89% 4.88% 5.00% 2.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 356.30 400.16 425.05 420.00 380.34 349.00 309.61 9.82%
EPS 10.64 17.86 21.68 14.26 12.34 11.80 5.66 52.37%
DPS 0.00 0.02 0.02 0.02 1.02 1.00 1.00 -
NAPS 2.41 2.60 2.41 2.42 2.53 2.36 2.36 1.40%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 366.52 411.01 437.23 432.04 391.25 359.00 318.48 9.82%
EPS 10.95 18.34 22.30 14.67 12.69 12.14 5.82 52.46%
DPS 0.00 0.02 0.02 0.02 1.05 1.03 1.03 -
NAPS 2.4791 2.6705 2.4791 2.4894 2.6025 2.4277 2.4277 1.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.83 2.70 2.73 2.90 2.80 2.25 2.18 -
P/RPS 0.79 0.67 0.64 0.69 0.74 0.64 0.70 8.40%
P/EPS 26.59 15.12 12.59 20.34 22.69 19.07 38.51 -21.89%
EY 3.76 6.61 7.94 4.92 4.41 5.25 2.60 27.91%
DY 0.00 0.01 0.01 0.01 0.36 0.44 0.46 -
P/NAPS 1.17 1.04 1.13 1.20 1.11 0.95 0.92 17.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 -
Price 2.83 2.75 2.89 2.82 2.88 2.04 2.25 -
P/RPS 0.79 0.69 0.68 0.67 0.76 0.58 0.73 5.41%
P/EPS 26.59 15.40 13.33 19.78 23.34 17.29 39.75 -23.53%
EY 3.76 6.49 7.50 5.06 4.28 5.79 2.52 30.60%
DY 0.00 0.01 0.01 0.01 0.35 0.49 0.44 -
P/NAPS 1.17 1.06 1.20 1.17 1.14 0.86 0.95 14.91%

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