[NPC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.31%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 244,990 322,262 516,460 346,050 381,710 404,066 369,874 -6.62%
PBT 107,104 -1,478 28,988 18,006 19,594 40,696 50,222 13.44%
Tax -2,742 -1,138 -9,258 -4,866 -5,192 -11,510 -12,802 -22.63%
NP 104,362 -2,616 19,730 13,140 14,402 29,186 37,420 18.62%
-
NP to SH 105,162 -1,834 18,502 12,604 13,378 26,020 33,574 20.93%
-
Tax Rate 2.56% - 31.94% 27.02% 26.50% 28.28% 25.49% -
Total Cost 140,628 324,878 496,730 332,910 367,308 374,880 332,454 -13.34%
-
Net Worth 351,600 289,200 290,400 307,199 300,000 278,442 250,785 5.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,400 2,400 4,800 2,400 4,800 4,800 7,199 -16.71%
Div Payout % 2.28% 0.00% 25.94% 19.04% 35.88% 18.45% 21.44% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 351,600 289,200 290,400 307,199 300,000 278,442 250,785 5.78%
NOSH 120,000 120,000 120,000 120,000 120,000 120,018 119,992 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.60% -0.81% 3.82% 3.80% 3.77% 7.22% 10.12% -
ROE 29.91% -0.63% 6.37% 4.10% 4.46% 9.34% 13.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 204.16 268.55 430.38 288.38 318.09 336.67 308.25 -6.63%
EPS 87.82 -1.54 15.42 10.50 11.14 21.68 27.98 20.98%
DPS 2.00 2.00 4.00 2.00 4.00 4.00 6.00 -16.71%
NAPS 2.93 2.41 2.42 2.56 2.50 2.32 2.09 5.78%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 210.01 276.25 442.72 296.64 327.21 346.37 317.06 -6.62%
EPS 90.15 -1.57 15.86 10.80 11.47 22.30 28.78 20.94%
DPS 2.06 2.06 4.11 2.06 4.11 4.12 6.17 -16.69%
NAPS 3.014 2.4791 2.4894 2.6334 2.5717 2.3869 2.1498 5.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.30 2.74 2.90 2.01 2.55 2.20 1.92 -
P/RPS 1.13 1.02 0.67 0.70 0.80 0.65 0.62 10.51%
P/EPS 2.62 -179.28 18.81 19.14 22.87 10.15 6.86 -14.80%
EY 38.10 -0.56 5.32 5.23 4.37 9.85 14.57 17.35%
DY 0.87 0.73 1.38 1.00 1.57 1.82 3.13 -19.19%
P/NAPS 0.78 1.14 1.20 0.79 1.02 0.95 0.92 -2.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 27/08/13 30/08/12 25/08/11 26/08/10 -
Price 2.29 2.80 2.82 2.35 2.60 1.99 2.01 -
P/RPS 1.12 1.04 0.66 0.81 0.82 0.59 0.65 9.48%
P/EPS 2.61 -183.21 18.29 22.37 23.32 9.18 7.18 -15.50%
EY 38.27 -0.55 5.47 4.47 4.29 10.89 13.92 18.34%
DY 0.87 0.71 1.42 0.85 1.54 2.01 2.99 -18.58%
P/NAPS 0.78 1.16 1.17 0.92 1.04 0.86 0.96 -3.39%

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