[NPC] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 86.9%
YoY- 30.86%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 428,040 411,586 275,086 259,442 201,834 223,814 241,400 10.01%
PBT 10,362 3,810 -48,442 -26,098 -31,482 -47,632 83,924 -29.42%
Tax -1,994 9,860 7,662 2,814 -16 -3,890 -8,304 -21.15%
NP 8,368 13,670 -40,780 -23,284 -31,498 -51,522 75,620 -30.69%
-
NP to SH 4,662 8,686 -26,046 -15,474 -22,380 -35,948 75,490 -37.11%
-
Tax Rate 19.24% -258.79% - - - - 9.89% -
Total Cost 419,672 397,916 315,866 282,726 233,332 275,336 165,780 16.73%
-
Net Worth 618,205 518,871 469,789 513,028 255,927 319,066 392,753 7.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 2,337 2,337 -
Div Payout % - - - - - 0.00% 3.10% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 618,205 518,871 469,789 513,028 255,927 319,066 392,753 7.85%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.95% 3.32% -14.82% -8.97% -15.61% -23.02% 31.33% -
ROE 0.75% 1.67% -5.54% -3.02% -8.74% -11.27% 19.22% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 366.28 352.20 235.39 222.01 172.71 191.50 206.52 10.01%
EPS 3.98 7.44 -22.28 -13.24 -19.16 -30.76 64.34 -37.09%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 5.29 4.44 4.02 4.39 2.19 2.73 3.36 7.85%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 366.93 352.82 235.81 222.40 173.02 191.86 206.93 10.01%
EPS 4.00 7.45 -22.33 -13.26 -19.18 -30.82 64.71 -37.10%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 5.2994 4.4479 4.0271 4.3978 2.1939 2.7351 3.3668 7.84%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.81 1.86 1.89 1.90 1.90 1.85 2.22 -
P/RPS 0.49 0.53 0.80 0.86 1.10 0.97 1.07 -12.19%
P/EPS 45.37 25.02 -8.48 -14.35 -9.92 -6.01 3.44 53.67%
EY 2.20 4.00 -11.79 -6.97 -10.08 -16.63 29.09 -34.95%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.90 -
P/NAPS 0.34 0.42 0.47 0.43 0.87 0.68 0.66 -10.46%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 13/09/21 28/08/20 27/08/19 24/08/18 30/08/17 -
Price 1.81 1.85 1.88 1.90 1.90 2.00 1.99 -
P/RPS 0.49 0.53 0.80 0.86 1.10 1.04 0.96 -10.59%
P/EPS 45.37 24.89 -8.44 -14.35 -9.92 -6.50 3.08 56.53%
EY 2.20 4.02 -11.86 -6.97 -10.08 -15.38 32.45 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 1.00 1.01 -
P/NAPS 0.34 0.42 0.47 0.43 0.87 0.73 0.59 -8.77%

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