[NPC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -52.21%
YoY- 630.63%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 421,519 423,120 413,292 417,069 418,377 389,286 350,127 13.20%
PBT -191 -13,573 -3,467 16,906 34,026 34,247 7,900 -
Tax -1,381 5,822 4,546 5,407 4,663 2,818 3,564 -
NP -1,572 -7,751 1,079 22,313 38,689 37,065 11,464 -
-
NP to SH -3,694 -7,844 -1,682 13,334 27,903 29,208 10,537 -
-
Tax Rate - - - -31.98% -13.70% -8.23% -45.11% -
Total Cost 423,091 430,871 412,213 394,756 379,688 352,221 338,663 16.04%
-
Net Worth 618,205 605,350 534,063 520,040 518,871 517,703 502,510 14.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 618,205 605,350 534,063 520,040 518,871 517,703 502,510 14.85%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.37% -1.83% 0.26% 5.35% 9.25% 9.52% 3.27% -
ROE -0.60% -1.30% -0.31% 2.56% 5.38% 5.64% 2.10% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 360.70 362.06 353.66 356.89 358.01 333.11 299.60 13.20%
EPS -3.16 -6.71 -1.44 11.41 23.88 24.99 9.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 5.18 4.57 4.45 4.44 4.43 4.30 14.85%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 351.27 352.60 344.41 347.56 348.65 324.41 291.77 13.20%
EPS -3.08 -6.54 -1.40 11.11 23.25 24.34 8.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1517 5.0446 4.4505 4.3337 4.3239 4.3142 4.1876 14.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.81 1.81 1.86 1.88 1.86 1.91 1.87 -
P/RPS 0.50 0.50 0.53 0.53 0.52 0.57 0.62 -13.39%
P/EPS -57.26 -26.97 -129.23 16.48 7.79 7.64 20.74 -
EY -1.75 -3.71 -0.77 6.07 12.84 13.09 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.41 0.42 0.42 0.43 0.43 -14.52%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 -
Price 1.81 1.80 1.81 1.87 1.85 1.95 2.10 -
P/RPS 0.50 0.50 0.51 0.52 0.52 0.59 0.70 -20.14%
P/EPS -57.26 -26.82 -125.76 16.39 7.75 7.80 23.29 -
EY -1.75 -3.73 -0.80 6.10 12.91 12.82 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.40 0.42 0.42 0.44 0.49 -21.67%

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