[NPC] YoY Cumulative 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- -1.13%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 195,864 241,730 371,565 280,302 308,936 334,650 282,631 -5.92%
PBT 58,906 -6,411 22,953 8,700 17,423 38,491 32,905 10.18%
Tax -3,331 -1,605 -5,225 -2,220 -4,588 -10,210 -9,415 -15.88%
NP 55,575 -8,016 17,728 6,480 12,835 28,281 23,490 15.41%
-
NP to SH 56,002 -7,810 18,083 6,231 11,969 25,500 22,013 16.82%
-
Tax Rate 5.65% - 22.76% 25.52% 26.33% 26.53% 28.61% -
Total Cost 140,289 249,746 353,837 273,822 296,101 306,369 259,141 -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 1,200 1,200 2,400 1,200 4,800 4,800 3,598 -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 120,000 120,000 120,000 120,000 120,000 120,000 119,961 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 15.30% -2.61% 6.25% 2.20% 3.97% 8.82% 8.66% -
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 163.22 201.44 309.64 233.59 257.45 278.88 235.60 -5.92%
EPS 46.77 -6.51 15.07 5.19 9.97 21.25 18.35 16.85%
DPS 1.00 1.00 2.00 1.00 4.00 4.00 3.00 -16.71%
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 167.90 207.22 318.51 240.28 264.83 286.87 242.28 -5.92%
EPS 48.01 -6.69 15.50 5.34 10.26 21.86 18.87 16.82%
DPS 1.03 1.03 2.06 1.03 4.11 4.11 3.09 -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 1.40 1.39 0.88 0.93 0.93 0.68 0.83 9.09%
P/EPS 4.91 -43.02 18.12 41.98 24.06 8.99 10.63 -12.06%
EY 20.38 -2.32 5.52 2.38 4.16 11.13 9.41 13.73%
DY 0.44 0.36 0.73 0.46 1.67 2.09 1.54 -18.82%
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 1.32 1.31 0.93 0.96 0.87 0.74 0.96 5.44%
P/EPS 4.61 -40.56 19.18 43.33 22.56 9.65 12.26 -15.02%
EY 21.71 -2.47 5.21 2.31 4.43 10.37 8.16 17.69%
DY 0.47 0.38 0.69 0.44 1.78 1.95 1.33 -15.90%
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