[NPC] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -62.45%
YoY- -58.19%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 70,056 93,743 75,932 107,899 138,493 91,226 124,213 -9.09%
PBT 3,004 -6,805 -1,387 3,664 9,489 2,537 11,783 -20.35%
Tax -1,112 -1,263 -2,995 -1,547 -1,169 -1,227 -2,815 -14.32%
NP 1,892 -8,068 -4,382 2,117 8,320 1,310 8,968 -22.82%
-
NP to SH 3,844 -8,202 12,295 3,316 7,931 562 8,216 -11.88%
-
Tax Rate 37.02% - - 42.22% 12.32% 48.36% 23.89% -
Total Cost 68,164 101,811 80,314 105,782 130,173 89,916 115,245 -8.37%
-
Net Worth 388,800 371,185 310,799 311,524 283,164 298,602 296,327 4.62%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 388,800 371,185 310,799 311,524 283,164 298,602 296,327 4.62%
NOSH 120,000 120,000 120,000 120,000 120,000 120,404 119,970 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.70% -8.61% -5.77% 1.96% 6.01% 1.44% 7.22% -
ROE 0.99% -2.21% 3.96% 1.06% 2.80% 0.19% 2.77% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.38 78.29 63.28 90.05 115.43 75.77 103.54 -9.10%
EPS 3.29 -6.85 -2.66 2.77 6.61 0.47 6.85 -11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.10 2.59 2.60 2.36 2.48 2.47 4.62%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 60.05 80.36 65.09 92.49 118.72 78.20 106.48 -9.09%
EPS 3.30 -7.03 10.54 2.84 6.80 0.48 7.04 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3329 3.1819 2.6642 2.6705 2.4273 2.5597 2.5402 4.62%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.95 2.25 2.60 2.70 2.25 2.06 2.11 -
P/RPS 3.34 2.94 4.11 3.00 1.95 2.72 2.04 8.55%
P/EPS 60.87 -49.46 25.38 97.56 35.35 441.34 30.81 12.00%
EY 1.64 -2.02 3.94 1.03 2.83 0.23 3.25 -10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 1.00 1.04 0.95 0.83 0.85 -5.63%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 25/02/16 27/02/15 26/02/14 26/02/13 23/02/12 -
Price 2.00 2.40 2.29 2.75 2.04 2.10 2.45 -
P/RPS 3.43 3.13 3.62 3.05 1.77 2.77 2.37 6.34%
P/EPS 62.43 -52.76 22.35 99.37 32.05 449.91 35.78 9.71%
EY 1.60 -1.90 4.47 1.01 3.12 0.22 2.80 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.88 1.06 0.86 0.85 0.99 -7.49%

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