[NPC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 199.8%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 272,432 279,026 298,240 317,662 349,629 382,365 427,562 -25.89%
PBT 57,519 46,493 48,267 -7,798 -2,747 11,384 14,156 153.98%
Tax -6,326 -5,402 -6,185 -4,600 -3,152 -2,712 -3,745 41.70%
NP 51,193 41,091 42,082 -12,398 -5,899 8,672 10,411 188.32%
-
NP to SH 68,297 57,983 58,810 4,485 -4,494 11,231 12,770 204.89%
-
Tax Rate 11.00% 11.62% 12.81% - - 23.82% 26.46% -
Total Cost 221,239 237,935 256,158 330,060 355,528 373,693 417,151 -34.40%
-
Net Worth 365,999 351,600 338,399 310,799 298,800 289,200 289,200 16.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,200 1,200 1,200 1,200 1,200 1,200 - -
Div Payout % 1.76% 2.07% 2.04% 26.76% 0.00% 10.68% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 365,999 351,600 338,399 310,799 298,800 289,200 289,200 16.95%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.79% 14.73% 14.11% -3.90% -1.69% 2.27% 2.43% -
ROE 18.66% 16.49% 17.38% 1.44% -1.50% 3.88% 4.42% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 227.03 232.52 248.53 264.72 291.36 318.64 356.30 -25.89%
EPS 56.91 48.32 49.01 3.74 -3.75 9.36 10.64 204.90%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 3.05 2.93 2.82 2.59 2.49 2.41 2.41 16.95%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 233.53 239.19 255.66 272.31 299.71 327.77 366.52 -25.89%
EPS 58.55 49.70 50.41 3.84 -3.85 9.63 10.95 204.84%
DPS 1.03 1.03 1.03 1.03 1.03 1.03 0.00 -
NAPS 3.1374 3.014 2.9008 2.6642 2.5614 2.4791 2.4791 16.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.29 2.30 2.33 2.60 2.80 2.74 2.83 -
P/RPS 1.01 0.99 0.94 0.98 0.96 0.86 0.79 17.74%
P/EPS 4.02 4.76 4.75 69.57 -74.77 29.28 26.59 -71.52%
EY 24.85 21.01 21.03 1.44 -1.34 3.42 3.76 250.96%
DY 0.44 0.43 0.43 0.38 0.36 0.36 0.00 -
P/NAPS 0.75 0.78 0.83 1.00 1.12 1.14 1.17 -25.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 25/02/16 27/11/15 26/08/15 22/05/15 -
Price 2.15 2.29 2.33 2.29 2.64 2.80 2.83 -
P/RPS 0.95 0.98 0.94 0.87 0.91 0.88 0.79 13.04%
P/EPS 3.78 4.74 4.75 61.27 -70.49 29.92 26.59 -72.66%
EY 26.47 21.10 21.03 1.63 -1.42 3.34 3.76 266.01%
DY 0.47 0.44 0.43 0.44 0.38 0.36 0.00 -
P/NAPS 0.70 0.78 0.83 0.88 1.06 1.16 1.17 -28.93%

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