[NPC] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -17.87%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 264,640 225,260 228,406 247,733 287,413 317,662 479,464 -9.42%
PBT -15,064 -14,557 -40,650 49,508 52,101 -7,798 26,617 -
Tax 1,772 -414 -16,503 -8,162 -4,594 -4,600 -6,772 -
NP -13,292 -14,971 -57,153 41,346 47,507 -12,398 19,845 -
-
NP to SH -11,000 -11,993 -44,472 44,259 47,800 17,045 21,399 -
-
Tax Rate - - - 16.49% 8.82% - 25.44% -
Total Cost 277,932 240,231 285,559 206,387 239,906 330,060 459,619 -8.03%
-
Net Worth 499,005 510,686 300,366 388,800 371,006 310,799 311,524 8.16%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 1,168 1,200 1,196 1,200 2,396 -
Div Payout % - - 0.00% 2.71% 2.50% 7.04% 11.20% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 499,005 510,686 300,366 388,800 371,006 310,799 311,524 8.16%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -5.02% -6.65% -25.02% 16.69% 16.53% -3.90% 4.14% -
ROE -2.20% -2.35% -14.81% 11.38% 12.88% 5.48% 6.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 226.45 192.76 195.43 206.44 240.15 264.72 400.16 -9.04%
EPS -9.41 -10.26 -38.05 37.79 39.94 -9.18 17.84 -
DPS 0.00 0.00 1.00 1.00 1.00 1.00 2.00 -
NAPS 4.27 4.37 2.57 3.24 3.10 2.59 2.60 8.61%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 220.53 187.72 190.34 206.44 239.51 264.72 399.55 -9.42%
EPS -9.17 -9.99 -37.06 37.79 39.83 -9.18 17.83 -
DPS 0.00 0.00 0.97 1.00 1.00 1.00 2.00 -
NAPS 4.1584 4.2557 2.5031 3.24 3.0917 2.59 2.596 8.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.90 1.83 1.95 2.25 2.60 2.70 -
P/RPS 0.84 0.99 0.94 0.94 0.94 0.98 0.67 3.83%
P/EPS -20.19 -18.51 -4.81 5.29 5.33 18.30 15.12 -
EY -4.95 -5.40 -20.79 18.91 18.77 5.46 6.61 -
DY 0.00 0.00 0.55 0.51 0.44 0.38 0.74 -
P/NAPS 0.44 0.43 0.71 0.60 0.72 1.00 1.04 -13.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 01/03/19 27/02/18 24/02/17 25/02/16 27/02/15 -
Price 0.00 1.85 2.00 2.00 2.40 2.29 2.75 -
P/RPS 0.00 0.96 1.02 0.97 1.00 0.87 0.69 -
P/EPS 0.00 -18.03 -5.26 5.42 5.68 16.12 15.40 -
EY 0.00 -5.55 -19.03 18.44 17.60 6.20 6.49 -
DY 0.00 0.00 0.50 0.50 0.42 0.44 0.73 -
P/NAPS 0.00 0.42 0.78 0.62 0.76 0.88 1.06 -

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