[NPC] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 57.48%
YoY- 8.28%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 447,296 413,292 350,127 264,640 225,260 228,406 247,733 10.34%
PBT 17,816 -3,467 7,900 -15,064 -14,557 -40,650 49,508 -15.65%
Tax -7,317 4,546 3,564 1,772 -414 -16,503 -8,162 -1.80%
NP 10,499 1,079 11,464 -13,292 -14,971 -57,153 41,346 -20.41%
-
NP to SH 9,584 -1,682 10,537 -11,000 -11,993 -44,472 44,259 -22.49%
-
Tax Rate 41.07% - -45.11% - - - 16.49% -
Total Cost 436,797 412,213 338,663 277,932 240,231 285,559 206,387 13.30%
-
Net Worth 60,182 534,063 502,510 499,005 510,686 300,366 388,800 -26.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 1,168 1,200 -
Div Payout % - - - - - 0.00% 2.71% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 60,182 534,063 502,510 499,005 510,686 300,366 388,800 -26.71%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.35% 0.26% 3.27% -5.02% -6.65% -25.02% 16.69% -
ROE 15.92% -0.31% 2.10% -2.20% -2.35% -14.81% 11.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3,827.62 353.66 299.60 226.45 192.76 195.43 206.44 62.65%
EPS 8.20 -1.44 9.02 -9.41 -10.26 -38.05 37.79 -22.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 5.15 4.57 4.30 4.27 4.37 2.57 3.24 8.02%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 383.43 354.28 300.14 226.86 193.10 195.79 212.36 10.34%
EPS 8.22 -1.44 9.03 -9.43 -10.28 -38.12 37.94 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.03 -
NAPS 0.5159 4.5781 4.3076 4.2776 4.3777 2.5748 3.3329 -26.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.80 1.86 1.87 1.90 1.90 1.83 1.95 -
P/RPS 0.05 0.53 0.62 0.84 0.99 0.94 0.94 -38.66%
P/EPS 2.19 -129.23 20.74 -20.19 -18.51 -4.81 5.29 -13.66%
EY 45.56 -0.77 4.82 -4.95 -5.40 -20.79 18.91 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.51 -
P/NAPS 0.35 0.41 0.43 0.44 0.43 0.71 0.60 -8.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 31/03/21 28/02/20 01/03/19 27/02/18 -
Price 1.85 1.81 2.10 0.00 1.85 2.00 2.00 -
P/RPS 0.05 0.51 0.70 0.00 0.96 1.02 0.97 -38.98%
P/EPS 2.26 -125.76 23.29 0.00 -18.03 -5.26 5.42 -13.56%
EY 44.33 -0.80 4.29 0.00 -5.55 -19.03 18.44 15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
P/NAPS 0.36 0.40 0.49 0.00 0.42 0.78 0.62 -8.65%

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