[NPC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -34.08%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 261,152 322,306 495,420 373,736 411,914 446,200 376,841 -5.92%
PBT 78,541 -8,548 30,604 11,600 23,230 51,321 43,873 10.18%
Tax -4,441 -2,140 -6,966 -2,960 -6,117 -13,613 -12,553 -15.88%
NP 74,100 -10,688 23,637 8,640 17,113 37,708 31,320 15.41%
-
NP to SH 74,669 -10,413 24,110 8,308 15,958 34,000 29,350 16.82%
-
Tax Rate 5.65% - 22.76% 25.52% 26.33% 26.53% 28.61% -
Total Cost 187,052 332,994 471,782 365,096 394,801 408,492 345,521 -9.71%
-
Net Worth 365,999 298,800 289,200 283,199 301,199 289,200 254,319 6.24%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,600 1,600 3,200 1,600 6,400 6,400 4,798 -16.71%
Div Payout % 2.14% 0.00% 13.27% 19.26% 40.10% 18.82% 16.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 365,999 298,800 289,200 283,199 301,199 289,200 254,319 6.24%
NOSH 120,000 120,000 120,000 120,000 120,000 119,999 119,961 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.37% -3.32% 4.77% 2.31% 4.15% 8.45% 8.31% -
ROE 20.40% -3.49% 8.34% 2.93% 5.30% 11.76% 11.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 217.63 268.59 412.85 311.45 343.26 371.83 314.13 -5.92%
EPS 62.36 -8.68 20.09 6.92 13.29 28.33 24.47 16.85%
DPS 1.33 1.33 2.67 1.33 5.33 5.33 4.00 -16.75%
NAPS 3.05 2.49 2.41 2.36 2.51 2.41 2.12 6.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 223.87 276.29 424.69 320.38 353.10 382.49 323.04 -5.92%
EPS 64.01 -8.93 20.67 7.12 13.68 29.15 25.16 16.82%
DPS 1.37 1.37 2.74 1.37 5.49 5.49 4.11 -16.71%
NAPS 3.1374 2.5614 2.4791 2.4277 2.582 2.4791 2.1801 6.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.29 2.80 2.73 2.18 2.40 1.91 1.95 -
P/RPS 1.05 1.04 0.66 0.70 0.70 0.51 0.62 9.16%
P/EPS 3.68 -32.27 13.59 31.49 18.05 6.74 7.97 -12.07%
EY 27.17 -3.10 7.36 3.18 5.54 14.83 12.55 13.72%
DY 0.58 0.48 0.98 0.61 2.22 2.79 2.05 -18.96%
P/NAPS 0.75 1.12 1.13 0.92 0.96 0.79 0.92 -3.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 27/11/14 27/11/13 28/11/12 23/11/11 29/11/10 -
Price 2.15 2.64 2.89 2.25 2.25 2.05 2.25 -
P/RPS 0.99 0.98 0.70 0.72 0.66 0.55 0.72 5.44%
P/EPS 3.46 -30.42 14.38 32.50 16.92 7.24 9.20 -15.02%
EY 28.94 -3.29 6.95 3.08 5.91 13.82 10.87 17.71%
DY 0.62 0.51 0.92 0.59 2.37 2.60 1.78 -16.10%
P/NAPS 0.70 1.06 1.20 0.95 0.90 0.85 1.06 -6.67%

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