[NPC] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -14.01%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 102,850 100,686 90,858 51,699 58,817 51,850 57,693 10.10%
PBT 5,465 -617 9,489 -16,858 -39,348 -5,421 -2,336 -
Tax -827 845 -431 315 1,731 227 -1,798 -12.13%
NP 4,638 228 9,058 -16,543 -37,617 -5,194 -4,134 -
-
NP to SH 4,206 -32 6,130 -12,541 -29,539 -2,857 -1,001 -
-
Tax Rate 15.13% - 4.54% - - - - -
Total Cost 98,212 100,458 81,800 68,242 96,434 57,044 61,827 8.01%
-
Net Worth 573,797 605,350 517,703 468,620 454,597 258,280 335,454 9.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 573,797 605,350 517,703 468,620 454,597 258,280 335,454 9.34%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.51% 0.23% 9.97% -32.00% -63.96% -10.02% -7.17% -
ROE 0.73% -0.01% 1.18% -2.68% -6.50% -1.11% -0.30% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 88.01 86.16 77.75 44.24 50.33 44.37 49.36 10.10%
EPS 3.60 -0.03 5.25 -10.73 -25.28 -2.44 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 5.18 4.43 4.01 3.89 2.21 2.87 9.35%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 88.17 86.31 77.89 44.32 50.42 44.45 49.46 10.10%
EPS 3.61 -0.03 5.25 -10.75 -25.32 -2.45 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9187 5.1892 4.4379 4.0171 3.8969 2.214 2.8756 9.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.80 1.81 1.91 0.00 1.92 1.78 2.00 -
P/RPS 2.05 2.10 2.46 0.00 3.81 4.01 4.05 -10.71%
P/EPS 50.01 -6,610.06 36.41 0.00 -7.60 -72.81 -233.53 -
EY 2.00 -0.02 2.75 0.00 -13.16 -1.37 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.43 0.00 0.49 0.81 0.70 -10.07%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 26/05/23 27/05/22 29/06/21 30/06/20 28/05/19 28/05/18 -
Price 1.95 1.80 1.95 2.00 1.90 1.78 2.00 -
P/RPS 2.22 2.09 2.51 4.52 3.78 4.01 4.05 -9.52%
P/EPS 54.18 -6,573.54 37.18 -18.64 -7.52 -72.81 -233.53 -
EY 1.85 -0.02 2.69 -5.37 -13.30 -1.37 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.44 0.50 0.49 0.81 0.70 -8.89%

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