[NPC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 35.38%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 122,495 161,131 258,230 173,025 190,855 202,033 184,937 -6.62%
PBT 53,552 -739 14,494 9,003 9,797 20,348 25,111 13.44%
Tax -1,371 -569 -4,629 -2,433 -2,596 -5,755 -6,401 -22.63%
NP 52,181 -1,308 9,865 6,570 7,201 14,593 18,710 18.62%
-
NP to SH 52,581 -917 9,251 6,302 6,689 13,010 16,787 20.93%
-
Tax Rate 2.56% - 31.94% 27.02% 26.50% 28.28% 25.49% -
Total Cost 70,314 162,439 248,365 166,455 183,654 187,440 166,227 -13.34%
-
Net Worth 351,600 289,200 290,400 307,199 300,000 278,442 250,785 5.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,200 1,200 2,400 1,200 2,400 2,400 3,599 -16.71%
Div Payout % 2.28% 0.00% 25.94% 19.04% 35.88% 18.45% 21.44% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 351,600 289,200 290,400 307,199 300,000 278,442 250,785 5.78%
NOSH 120,000 120,000 120,000 120,000 120,000 120,018 119,992 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.60% -0.81% 3.82% 3.80% 3.77% 7.22% 10.12% -
ROE 14.95% -0.32% 3.19% 2.05% 2.23% 4.67% 6.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.08 134.28 215.19 144.19 159.05 168.33 154.12 -6.62%
EPS 43.91 -0.77 7.71 5.25 5.57 10.84 13.99 20.98%
DPS 1.00 1.00 2.00 1.00 2.00 2.00 3.00 -16.71%
NAPS 2.93 2.41 2.42 2.56 2.50 2.32 2.09 5.78%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.01 138.13 221.36 148.32 163.61 173.19 158.53 -6.62%
EPS 45.07 -0.79 7.93 5.40 5.73 11.15 14.39 20.93%
DPS 1.03 1.03 2.06 1.03 2.06 2.06 3.09 -16.71%
NAPS 3.014 2.4791 2.4894 2.6334 2.5717 2.3869 2.1498 5.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.30 2.74 2.90 2.01 2.55 2.20 1.92 -
P/RPS 2.25 2.04 1.35 1.39 1.60 1.31 1.25 10.28%
P/EPS 5.25 -358.56 37.62 38.27 45.75 20.30 13.72 -14.78%
EY 19.05 -0.28 2.66 2.61 2.19 4.93 7.29 17.34%
DY 0.43 0.36 0.69 0.50 0.78 0.91 1.56 -19.31%
P/NAPS 0.78 1.14 1.20 0.79 1.02 0.95 0.92 -2.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 27/08/13 30/08/12 25/08/11 26/08/10 -
Price 2.29 2.80 2.82 2.35 2.60 1.99 2.01 -
P/RPS 2.24 2.09 1.31 1.63 1.63 1.18 1.30 9.48%
P/EPS 5.23 -366.41 36.58 44.75 46.64 18.36 14.37 -15.49%
EY 19.13 -0.27 2.73 2.23 2.14 5.45 6.96 18.33%
DY 0.44 0.36 0.71 0.43 0.77 1.01 1.49 -18.38%
P/NAPS 0.78 1.16 1.17 0.92 1.04 0.86 0.96 -3.39%

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