[NPC] YoY TTM 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- 2.37%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 298,240 427,562 456,413 394,585 467,804 382,430 344,728 -2.38%
PBT 48,267 14,156 19,603 20,329 48,552 43,854 50,492 -0.74%
Tax -6,185 -3,745 -4,117 -6,067 -11,993 -12,518 -10,517 -8.46%
NP 42,082 10,411 15,486 14,262 36,559 31,336 39,975 0.85%
-
NP to SH 58,810 12,770 14,808 12,828 33,123 29,747 35,247 8.89%
-
Tax Rate 12.81% 26.46% 21.00% 29.84% 24.70% 28.54% 20.83% -
Total Cost 256,158 417,151 440,927 380,323 431,245 351,094 304,753 -2.85%
-
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 1,200 - 1,223 4,800 4,798 3,597 7,203 -25.80%
Div Payout % 2.04% - 8.27% 37.42% 14.49% 12.09% 20.44% -
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 14.11% 2.43% 3.39% 3.61% 7.82% 8.19% 11.60% -
ROE 17.38% 4.42% 4.88% 4.23% 11.04% 10.93% 14.25% -
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 248.53 356.30 380.34 328.82 389.84 319.01 287.19 -2.37%
EPS 49.01 10.64 12.34 10.69 27.60 24.81 29.36 8.90%
DPS 1.00 0.00 1.02 4.00 4.00 3.00 6.00 -25.79%
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 255.66 366.52 391.25 338.25 401.01 327.83 295.51 -2.38%
EPS 50.41 10.95 12.69 11.00 28.39 25.50 30.21 8.89%
DPS 1.03 0.00 1.05 4.11 4.11 3.08 6.18 -25.79%
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 0.94 0.79 0.74 0.64 0.64 0.64 0.73 4.29%
P/EPS 4.75 26.59 22.69 19.64 9.06 8.26 7.15 -6.58%
EY 21.03 3.76 4.41 5.09 11.04 12.10 13.98 7.03%
DY 0.43 0.00 0.36 1.90 1.60 1.46 2.86 -27.05%
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 0.94 0.79 0.76 0.61 0.62 0.71 0.65 6.33%
P/EPS 4.75 26.59 23.34 18.71 8.69 9.07 6.40 -4.84%
EY 21.03 3.76 4.28 5.35 11.50 11.03 15.62 5.07%
DY 0.43 0.00 0.35 2.00 1.67 1.33 3.19 -28.37%
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