[NPC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 48.59%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 184,288 261,976 469,584 319,112 341,420 305,656 361,248 -10.60%
PBT 207,112 -17,148 32,696 27,040 25,564 32,452 61,088 22.54%
Tax -4,624 1,716 -10,392 -7,480 -6,472 -10,600 -15,244 -18.01%
NP 202,488 -15,432 22,304 19,560 19,092 21,852 45,844 28.06%
-
NP to SH 203,988 -13,312 21,204 18,620 17,432 19,804 40,236 31.03%
-
Tax Rate 2.23% - 31.78% 27.66% 25.32% 32.66% 24.95% -
Total Cost -18,200 277,408 447,280 299,552 322,328 283,804 315,404 -
-
Net Worth 338,399 289,200 303,599 303,599 300,000 272,125 247,273 5.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 95 - - - - -
Div Payout % - - 0.45% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 338,399 289,200 303,599 303,599 300,000 272,125 247,273 5.36%
NOSH 120,000 120,000 120,000 120,000 120,000 119,878 120,035 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 109.88% -5.89% 4.75% 6.13% 5.59% 7.15% 12.69% -
ROE 60.28% -4.60% 6.98% 6.13% 5.81% 7.28% 16.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 153.57 218.31 391.32 265.93 284.52 254.97 300.95 -10.59%
EPS 170.32 -11.12 17.68 15.52 14.52 16.52 33.52 31.08%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.41 2.53 2.53 2.50 2.27 2.06 5.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 153.57 218.31 391.32 265.93 284.52 254.71 301.04 -10.60%
EPS 170.32 -11.12 17.68 15.52 14.52 16.50 33.53 31.07%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.41 2.53 2.53 2.50 2.2677 2.0606 5.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.33 2.83 2.80 2.10 2.50 2.05 2.10 -
P/RPS 1.52 1.30 0.72 0.79 0.88 0.80 0.70 13.78%
P/EPS 1.37 -25.51 15.85 13.53 17.21 12.41 6.26 -22.35%
EY 72.96 -3.92 6.31 7.39 5.81 8.06 15.96 28.79%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.17 1.11 0.83 1.00 0.90 1.02 -3.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 22/05/15 23/05/14 22/05/13 28/05/12 26/05/11 25/05/10 -
Price 2.33 2.83 2.88 2.00 2.40 2.25 1.88 -
P/RPS 1.52 1.30 0.74 0.75 0.84 0.88 0.62 16.10%
P/EPS 1.37 -25.51 16.30 12.89 16.52 13.62 5.61 -20.92%
EY 72.96 -3.92 6.14 7.76 6.05 7.34 17.83 26.44%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.17 1.14 0.79 0.96 0.99 0.91 -1.52%

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