[NPC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 108.48%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 510,058 504,000 456,413 418,795 371,528 382,332 394,585 18.64%
PBT 32,442 23,680 19,603 18,189 11,237 19,166 20,329 36.52%
Tax -6,394 -5,585 -4,117 -3,389 -3,447 -5,652 -6,067 3.55%
NP 26,048 18,095 15,486 14,800 7,790 13,514 14,262 49.36%
-
NP to SH 26,014 17,111 14,808 14,162 6,793 12,144 12,828 60.14%
-
Tax Rate 19.71% 23.59% 21.00% 18.63% 30.68% 29.49% 29.84% -
Total Cost 484,010 485,905 440,927 403,995 363,738 368,818 380,323 17.41%
-
Net Worth 289,200 290,400 303,599 283,199 283,199 307,199 303,599 -3.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 23 23 1,223 1,200 1,200 3,600 4,800 -97.14%
Div Payout % 0.09% 0.14% 8.27% 8.47% 17.67% 29.64% 37.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 289,200 290,400 303,599 283,199 283,199 307,199 303,599 -3.18%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.11% 3.59% 3.39% 3.53% 2.10% 3.53% 3.61% -
ROE 9.00% 5.89% 4.88% 5.00% 2.40% 3.95% 4.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 425.05 420.00 380.34 349.00 309.61 318.61 328.82 18.64%
EPS 21.68 14.26 12.34 11.80 5.66 10.12 10.69 60.15%
DPS 0.02 0.02 1.02 1.00 1.00 3.00 4.00 -97.06%
NAPS 2.41 2.42 2.53 2.36 2.36 2.56 2.53 -3.18%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 437.23 432.04 391.25 359.00 318.48 327.74 338.25 18.64%
EPS 22.30 14.67 12.69 12.14 5.82 10.41 11.00 60.11%
DPS 0.02 0.02 1.05 1.03 1.03 3.09 4.11 -97.11%
NAPS 2.4791 2.4894 2.6025 2.4277 2.4277 2.6334 2.6025 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.73 2.90 2.80 2.25 2.18 2.01 2.10 -
P/RPS 0.64 0.69 0.74 0.64 0.70 0.63 0.64 0.00%
P/EPS 12.59 20.34 22.69 19.07 38.51 19.86 19.64 -25.63%
EY 7.94 4.92 4.41 5.25 2.60 5.03 5.09 34.46%
DY 0.01 0.01 0.36 0.44 0.46 1.49 1.90 -96.96%
P/NAPS 1.13 1.20 1.11 0.95 0.92 0.79 0.83 22.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 23/05/14 26/02/14 27/11/13 27/08/13 22/05/13 -
Price 2.89 2.82 2.88 2.04 2.25 2.35 2.00 -
P/RPS 0.68 0.67 0.76 0.58 0.73 0.74 0.61 7.50%
P/EPS 13.33 19.78 23.34 17.29 39.75 23.22 18.71 -20.21%
EY 7.50 5.06 4.28 5.79 2.52 4.31 5.35 25.23%
DY 0.01 0.01 0.35 0.49 0.44 1.28 2.00 -97.06%
P/NAPS 1.20 1.17 1.14 0.86 0.95 0.92 0.79 32.10%

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