[NPC] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -72.75%
YoY- -56.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 228,406 232,043 238,940 234,547 247,733 271,420 288,448 -14.37%
PBT -40,650 -37,693 -16,270 13,994 49,508 39,699 40,511 -
Tax -16,503 -3,676 -5,955 -7,756 -8,162 -8,313 -7,375 70.82%
NP -57,153 -41,369 -22,225 6,238 41,346 31,386 33,136 -
-
NP to SH -44,472 -26,909 -11,460 12,059 44,259 32,213 32,964 -
-
Tax Rate - - - 55.42% 16.49% 20.94% 18.20% -
Total Cost 285,559 273,412 261,165 228,309 206,387 240,034 255,312 7.72%
-
Net Worth 300,366 301,534 319,066 335,454 388,800 385,740 392,753 -16.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,168 1,168 1,168 1,168 1,168 1,168 1,168 0.00%
Div Payout % 0.00% 0.00% 0.00% 9.69% 2.64% 3.63% 3.55% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 300,366 301,534 319,066 335,454 388,800 385,740 392,753 -16.33%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -25.02% -17.83% -9.30% 2.66% 16.69% 11.56% 11.49% -
ROE -14.81% -8.92% -3.59% 3.59% 11.38% 8.35% 8.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.43 198.54 204.44 200.67 206.44 232.20 246.77 -14.36%
EPS -38.05 -23.02 -9.81 10.32 36.88 27.56 28.20 -
DPS 1.00 1.00 1.00 1.00 0.97 1.00 1.00 0.00%
NAPS 2.57 2.58 2.73 2.87 3.24 3.30 3.36 -16.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.79 198.91 204.82 201.06 212.36 232.67 247.26 -14.37%
EPS -38.12 -23.07 -9.82 10.34 37.94 27.61 28.26 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.5748 2.5848 2.7351 2.8756 3.3329 3.3067 3.3668 -16.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.83 1.80 1.85 2.00 1.95 1.90 2.22 -
P/RPS 0.94 0.91 0.90 1.00 0.94 0.82 0.90 2.93%
P/EPS -4.81 -7.82 -18.87 19.39 5.29 6.89 7.87 -
EY -20.79 -12.79 -5.30 5.16 18.91 14.50 12.70 -
DY 0.55 0.56 0.54 0.50 0.50 0.53 0.45 14.27%
P/NAPS 0.71 0.70 0.68 0.70 0.60 0.58 0.66 4.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 24/08/18 28/05/18 27/02/18 23/11/17 30/08/17 -
Price 2.00 1.78 2.00 2.00 2.00 2.10 1.99 -
P/RPS 1.02 0.90 0.98 1.00 0.97 0.90 0.81 16.56%
P/EPS -5.26 -7.73 -20.40 19.39 5.42 7.62 7.06 -
EY -19.03 -12.93 -4.90 5.16 18.44 13.12 14.17 -
DY 0.50 0.56 0.50 0.50 0.49 0.48 0.50 0.00%
P/NAPS 0.78 0.69 0.73 0.70 0.62 0.64 0.59 20.39%

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