[NPC] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -40.32%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 234,547 315,050 298,240 427,562 456,413 394,585 467,804 -10.86%
PBT 13,994 33,501 48,267 14,156 19,603 20,329 48,552 -18.71%
Tax -7,756 -5,642 -6,185 -3,745 -4,117 -6,067 -11,993 -7.00%
NP 6,238 27,859 42,082 10,411 15,486 14,262 36,559 -25.51%
-
NP to SH 12,059 28,002 58,810 12,770 14,808 12,828 33,123 -15.49%
-
Tax Rate 55.42% 16.84% 12.81% 26.46% 21.00% 29.84% 24.70% -
Total Cost 228,309 287,191 256,158 417,151 440,927 380,323 431,245 -10.05%
-
Net Worth 335,454 400,496 338,399 289,200 303,599 303,599 300,000 1.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,168 1,200 1,200 - 1,223 4,800 4,798 -20.97%
Div Payout % 9.69% 4.29% 2.04% - 8.27% 37.42% 14.49% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 335,454 400,496 338,399 289,200 303,599 303,599 300,000 1.87%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.66% 8.84% 14.11% 2.43% 3.39% 3.61% 7.82% -
ROE 3.59% 6.99% 17.38% 4.42% 4.88% 4.23% 11.04% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 200.67 267.46 248.53 356.30 380.34 328.82 389.84 -10.47%
EPS 10.32 23.77 49.01 10.64 12.34 10.69 27.60 -15.11%
DPS 1.00 1.00 1.00 0.00 1.02 4.00 4.00 -20.62%
NAPS 2.87 3.40 2.82 2.41 2.53 2.53 2.50 2.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 201.06 270.07 255.66 366.52 391.25 338.25 401.01 -10.86%
EPS 10.34 24.00 50.41 10.95 12.69 11.00 28.39 -15.48%
DPS 1.00 1.03 1.03 0.00 1.05 4.11 4.11 -20.97%
NAPS 2.8756 3.4331 2.9008 2.4791 2.6025 2.6025 2.5717 1.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.00 2.13 2.33 2.83 2.80 2.10 2.50 -
P/RPS 1.00 0.80 0.94 0.79 0.74 0.64 0.64 7.71%
P/EPS 19.39 8.96 4.75 26.59 22.69 19.64 9.06 13.51%
EY 5.16 11.16 21.03 3.76 4.41 5.09 11.04 -11.90%
DY 0.50 0.47 0.43 0.00 0.36 1.90 1.60 -17.61%
P/NAPS 0.70 0.63 0.83 1.17 1.11 0.83 1.00 -5.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 26/05/16 22/05/15 23/05/14 22/05/13 28/05/12 -
Price 2.00 2.25 2.33 2.83 2.88 2.00 2.40 -
P/RPS 1.00 0.84 0.94 0.79 0.76 0.61 0.62 8.28%
P/EPS 19.39 9.46 4.75 26.59 23.34 18.71 8.69 14.30%
EY 5.16 10.57 21.03 3.76 4.28 5.35 11.50 -12.49%
DY 0.50 0.44 0.43 0.00 0.35 2.00 1.67 -18.20%
P/NAPS 0.70 0.66 0.83 1.17 1.14 0.79 0.96 -5.12%

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