[NPC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -40.32%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 317,662 349,629 382,365 427,562 479,464 510,058 504,000 -26.42%
PBT -7,798 -2,747 11,384 14,156 26,617 32,442 23,680 -
Tax -4,600 -3,152 -2,712 -3,745 -6,772 -6,394 -5,585 -12.10%
NP -12,398 -5,899 8,672 10,411 19,845 26,048 18,095 -
-
NP to SH 4,485 -4,494 11,231 12,770 21,399 26,014 17,111 -58.94%
-
Tax Rate - - 23.82% 26.46% 25.44% 19.71% 23.59% -
Total Cost 330,060 355,528 373,693 417,151 459,619 484,010 485,905 -22.67%
-
Net Worth 310,799 298,800 289,200 289,200 311,524 289,200 290,400 4.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,200 1,200 1,200 - 23 23 23 1286.24%
Div Payout % 26.76% 0.00% 10.68% - 0.11% 0.09% 0.14% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 310,799 298,800 289,200 289,200 311,524 289,200 290,400 4.61%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.90% -1.69% 2.27% 2.43% 4.14% 5.11% 3.59% -
ROE 1.44% -1.50% 3.88% 4.42% 6.87% 9.00% 5.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 264.72 291.36 318.64 356.30 400.16 425.05 420.00 -26.42%
EPS 3.74 -3.75 9.36 10.64 17.86 21.68 14.26 -58.92%
DPS 1.00 1.00 1.00 0.00 0.02 0.02 0.02 1247.57%
NAPS 2.59 2.49 2.41 2.41 2.60 2.41 2.42 4.61%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 272.31 299.71 327.77 366.52 411.01 437.23 432.04 -26.42%
EPS 3.84 -3.85 9.63 10.95 18.34 22.30 14.67 -58.98%
DPS 1.03 1.03 1.03 0.00 0.02 0.02 0.02 1274.31%
NAPS 2.6642 2.5614 2.4791 2.4791 2.6705 2.4791 2.4894 4.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.60 2.80 2.74 2.83 2.70 2.73 2.90 -
P/RPS 0.98 0.96 0.86 0.79 0.67 0.64 0.69 26.27%
P/EPS 69.57 -74.77 29.28 26.59 15.12 12.59 20.34 126.50%
EY 1.44 -1.34 3.42 3.76 6.61 7.94 4.92 -55.81%
DY 0.38 0.36 0.36 0.00 0.01 0.01 0.01 1022.82%
P/NAPS 1.00 1.12 1.14 1.17 1.04 1.13 1.20 -11.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 26/08/15 22/05/15 27/02/15 27/11/14 27/08/14 -
Price 2.29 2.64 2.80 2.83 2.75 2.89 2.82 -
P/RPS 0.87 0.91 0.88 0.79 0.69 0.68 0.67 18.96%
P/EPS 61.27 -70.49 29.92 26.59 15.40 13.33 19.78 112.05%
EY 1.63 -1.42 3.34 3.76 6.49 7.50 5.06 -52.91%
DY 0.44 0.38 0.36 0.00 0.01 0.01 0.01 1137.77%
P/NAPS 0.88 1.06 1.16 1.17 1.06 1.20 1.17 -17.25%

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