[NPC] YoY Cumulative 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- -62.85%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 46,072 65,494 117,396 79,778 85,355 76,414 90,312 -10.60%
PBT 51,778 -4,287 8,174 6,760 6,391 8,113 15,272 22.54%
Tax -1,156 429 -2,598 -1,870 -1,618 -2,650 -3,811 -18.01%
NP 50,622 -3,858 5,576 4,890 4,773 5,463 11,461 28.06%
-
NP to SH 50,997 -3,328 5,301 4,655 4,358 4,951 10,059 31.03%
-
Tax Rate 2.23% - 31.78% 27.66% 25.32% 32.66% 24.95% -
Total Cost -4,550 69,352 111,820 74,888 80,582 70,951 78,851 -
-
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 - - 23 - - - - -
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 15.07% -1.15% 1.75% 1.53% 1.45% 1.82% 4.07% -
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 38.39 54.58 97.83 66.48 71.13 63.74 75.24 -10.59%
EPS 42.58 -2.78 4.42 3.88 3.63 4.13 8.38 31.08%
DPS 0.00 0.00 0.02 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 39.49 56.14 100.63 68.39 73.17 65.50 77.42 -10.60%
EPS 43.72 -2.85 4.54 3.99 3.74 4.24 8.62 31.04%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 2.9008 2.4791 2.6025 2.6025 2.5717 2.3327 2.1197 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 6.07 5.19 2.86 3.16 3.51 3.22 2.79 13.81%
P/EPS 5.48 -102.04 63.38 54.14 68.84 49.64 25.06 -22.36%
EY 18.24 -0.98 1.58 1.85 1.45 2.01 3.99 28.79%
DY 0.00 0.00 0.01 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 6.07 5.19 2.94 3.01 3.37 3.53 2.50 15.91%
P/EPS 5.48 -102.04 65.20 51.56 66.09 54.48 22.43 -20.91%
EY 18.24 -0.98 1.53 1.94 1.51 1.84 4.46 26.43%
DY 0.00 0.00 0.01 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