[NPC] YoY Annual (Unaudited) 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
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 228,406 247,733 287,413 317,662 479,464 418,795 400,162 -8.91%
PBT -40,650 49,508 52,101 -7,798 26,617 18,189 19,960 -
Tax -16,503 -8,162 -4,594 -4,600 -6,772 -3,389 -5,815 18.97%
NP -57,153 41,346 47,507 -12,398 19,845 14,800 14,145 -
-
NP to SH -44,472 44,259 47,800 17,045 21,399 14,162 12,531 -
-
Tax Rate - 16.49% 8.82% - 25.44% 18.63% 29.13% -
Total Cost 285,559 206,387 239,906 330,060 459,619 403,995 386,017 -4.89%
-
Net Worth 300,366 388,800 371,006 310,799 311,524 283,239 297,532 0.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,168 1,200 1,196 1,200 2,396 1,200 4,798 -20.97%
Div Payout % 0.00% 2.71% 2.50% 7.04% 11.20% 8.47% 38.30% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 300,366 388,800 371,006 310,799 311,524 283,239 297,532 0.15%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,972 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -25.02% 16.69% 16.53% -3.90% 4.14% 3.53% 3.53% -
ROE -14.81% 11.38% 12.88% 5.48% 6.87% 5.00% 4.21% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 195.43 206.44 240.15 264.72 400.16 348.95 333.54 -8.52%
EPS -38.05 37.79 39.94 -9.18 17.84 11.80 10.44 -
DPS 1.00 1.00 1.00 1.00 2.00 1.00 4.00 -20.62%
NAPS 2.57 3.24 3.10 2.59 2.60 2.36 2.48 0.59%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 195.79 212.36 246.38 272.31 411.01 359.00 343.03 -8.91%
EPS -38.12 37.94 40.98 14.61 18.34 12.14 10.74 -
DPS 1.00 1.03 1.03 1.03 2.05 1.03 4.11 -20.97%
NAPS 2.5748 3.3329 3.1804 2.6642 2.6705 2.428 2.5505 0.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.83 1.95 2.25 2.60 2.70 2.25 2.06 -
P/RPS 0.94 0.94 0.94 0.98 0.67 0.64 0.62 7.17%
P/EPS -4.81 5.29 5.33 18.30 15.12 19.47 19.72 -
EY -20.79 18.91 18.77 5.46 6.61 5.14 5.07 -
DY 0.55 0.51 0.44 0.38 0.74 0.44 1.94 -18.94%
P/NAPS 0.71 0.60 0.72 1.00 1.04 0.95 0.83 -2.56%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 27/02/18 24/02/17 25/02/16 27/02/15 26/02/14 26/02/13 -
Price 2.00 2.00 2.40 2.29 2.75 2.04 2.10 -
P/RPS 1.02 0.97 1.00 0.87 0.69 0.58 0.63 8.35%
P/EPS -5.26 5.42 5.68 16.12 15.40 17.65 20.11 -
EY -19.03 18.44 17.60 6.20 6.49 5.66 4.97 -
DY 0.50 0.50 0.42 0.44 0.73 0.49 1.90 -19.94%
P/NAPS 0.78 0.62 0.76 0.88 1.06 0.86 0.85 -1.42%

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