[NPC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 17.79%
YoY- 1619.74%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 288,448 315,050 290,243 272,432 279,026 298,240 317,662 -6.23%
PBT 40,511 33,501 52,101 57,519 46,493 48,267 -7,798 -
Tax -7,375 -5,642 -4,594 -6,326 -5,402 -6,185 -4,600 37.02%
NP 33,136 27,859 47,507 51,193 41,091 42,082 -12,398 -
-
NP to SH 32,964 28,002 47,800 68,297 57,983 58,810 4,485 278.48%
-
Tax Rate 18.20% 16.84% 8.82% 11.00% 11.62% 12.81% - -
Total Cost 255,312 287,191 242,736 221,239 237,935 256,158 330,060 -15.74%
-
Net Worth 392,753 400,496 370,967 365,999 351,600 338,399 310,799 16.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,168 1,200 1,200 1,200 1,200 1,200 1,200 -1.78%
Div Payout % 3.55% 4.29% 2.51% 1.76% 2.07% 2.04% 26.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 392,753 400,496 370,967 365,999 351,600 338,399 310,799 16.90%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.49% 8.84% 16.37% 18.79% 14.73% 14.11% -3.90% -
ROE 8.39% 6.99% 12.89% 18.66% 16.49% 17.38% 1.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 246.77 267.46 242.54 227.03 232.52 248.53 264.72 -4.57%
EPS 28.20 23.77 39.94 56.91 48.32 49.01 3.74 284.99%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.36 3.40 3.10 3.05 2.93 2.82 2.59 18.96%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 247.26 270.07 248.80 233.53 239.19 255.66 272.31 -6.23%
EPS 28.26 24.00 40.98 58.55 49.70 50.41 3.84 278.81%
DPS 1.00 1.03 1.03 1.03 1.03 1.03 1.03 -1.95%
NAPS 3.3668 3.4331 3.18 3.1374 3.014 2.9008 2.6642 16.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.22 2.13 2.25 2.29 2.30 2.33 2.60 -
P/RPS 0.90 0.80 0.93 1.01 0.99 0.94 0.98 -5.52%
P/EPS 7.87 8.96 5.63 4.02 4.76 4.75 69.57 -76.64%
EY 12.70 11.16 17.75 24.85 21.01 21.03 1.44 327.43%
DY 0.45 0.47 0.44 0.44 0.43 0.43 0.38 11.94%
P/NAPS 0.66 0.63 0.73 0.75 0.78 0.83 1.00 -24.21%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 24/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.99 2.25 2.40 2.15 2.29 2.33 2.29 -
P/RPS 0.81 0.84 0.99 0.95 0.98 0.94 0.87 -4.65%
P/EPS 7.06 9.46 6.01 3.78 4.74 4.75 61.27 -76.35%
EY 14.17 10.57 16.64 26.47 21.10 21.03 1.63 323.34%
DY 0.50 0.44 0.42 0.47 0.44 0.43 0.44 8.90%
P/NAPS 0.59 0.66 0.77 0.70 0.78 0.83 0.88 -23.41%

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