[NPC] YoY TTM 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- 207.75%
YoY- 122.8%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 449,460 423,120 389,286 257,522 232,227 222,563 234,547 11.43%
PBT 23,898 -13,573 34,247 7,426 -48,484 -43,735 13,994 9.32%
Tax -8,989 5,822 2,818 356 1,090 -14,478 -7,756 2.48%
NP 14,909 -7,751 37,065 7,782 -47,394 -58,213 6,238 15.61%
-
NP to SH 13,822 -7,844 29,208 8,816 -38,675 -46,328 12,059 2.29%
-
Tax Rate 37.61% - -8.23% -4.79% - - 55.42% -
Total Cost 434,551 430,871 352,221 249,740 279,621 280,776 228,309 11.31%
-
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 - - - - - 1,168 1,168 -
Div Payout % - - - - - 0.00% 9.69% -
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 3.32% -1.83% 9.52% 3.02% -20.41% -26.16% 2.66% -
ROE 2.41% -1.30% 5.64% 1.88% -8.51% -17.94% 3.59% -
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 384.60 362.06 333.11 220.36 198.72 190.44 200.67 11.44%
EPS 11.83 -6.71 24.99 7.54 -33.09 -39.64 10.32 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 385.29 362.71 333.70 220.75 199.07 190.79 201.06 11.43%
EPS 11.85 -6.72 25.04 7.56 -33.15 -39.71 10.34 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 0.47 0.50 0.57 0.00 0.97 0.93 1.00 -11.81%
P/EPS 15.22 -26.97 7.64 0.00 -5.80 -4.49 19.39 -3.95%
EY 6.57 -3.71 13.09 0.00 -17.24 -22.27 5.16 4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.50 -
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 0.51 0.50 0.59 0.91 0.96 0.93 1.00 -10.60%
P/EPS 16.49 -26.82 7.80 26.51 -5.74 -4.49 19.39 -2.66%
EY 6.07 -3.73 12.82 3.77 -17.42 -22.27 5.16 2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.50 -
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