[NPC] YoY TTM 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- -5.33%
YoY- -55.67%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 279,026 382,365 504,000 382,332 447,685 413,424 355,001 -3.93%
PBT 46,493 11,384 23,680 19,166 39,723 46,250 51,623 -1.72%
Tax -5,402 -2,712 -5,585 -5,652 -9,866 -13,033 -10,858 -10.97%
NP 41,091 8,672 18,095 13,514 29,857 33,217 40,765 0.13%
-
NP to SH 57,983 11,231 17,111 12,144 27,395 31,078 36,188 8.16%
-
Tax Rate 11.62% 23.82% 23.59% 29.49% 24.84% 28.18% 21.03% -
Total Cost 237,935 373,693 485,905 368,818 417,828 380,207 314,236 -4.52%
-
Net Worth 351,600 289,200 290,400 307,199 300,000 278,227 250,650 5.79%
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 23 3,600 4,799 2,398 7,199 -25.79%
Div Payout % 2.07% 10.68% 0.14% 29.64% 17.52% 7.72% 19.90% -
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 351,600 289,200 290,400 307,199 300,000 278,227 250,650 5.79%
NOSH 120,000 120,000 120,000 120,000 120,000 119,925 119,928 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 14.73% 2.27% 3.59% 3.53% 6.67% 8.03% 11.48% -
ROE 16.49% 3.88% 5.89% 3.95% 9.13% 11.17% 14.44% -
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 232.52 318.64 420.00 318.61 373.07 344.73 296.01 -3.94%
EPS 48.32 9.36 14.26 10.12 22.83 25.91 30.17 8.15%
DPS 1.00 1.00 0.02 3.00 4.00 2.00 6.00 -25.79%
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 239.19 327.77 432.04 327.74 383.77 354.40 304.32 -3.93%
EPS 49.70 9.63 14.67 10.41 23.48 26.64 31.02 8.16%
DPS 1.03 1.03 0.02 3.09 4.11 2.06 6.17 -25.77%
NAPS 3.014 2.4791 2.4894 2.6334 2.5717 2.385 2.1486 5.79%
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 0.99 0.86 0.69 0.63 0.68 0.64 0.65 7.25%
P/EPS 4.76 29.28 20.34 19.86 11.17 8.49 6.36 -4.71%
EY 21.01 3.42 4.92 5.03 8.95 11.78 15.72 4.94%
DY 0.43 0.36 0.01 1.49 1.57 0.91 3.13 -28.14%
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 0.98 0.88 0.67 0.74 0.70 0.58 0.68 6.27%
P/EPS 4.74 29.92 19.78 23.22 11.39 7.68 6.66 -5.50%
EY 21.10 3.34 5.06 4.31 8.78 13.02 15.01 5.83%
DY 0.44 0.36 0.01 1.28 1.54 1.01 2.99 -27.31%
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