Highlights

[NPC] YoY Quarter Result on 2020-06-30 [#2]

Stock [NPC]: NPC RESOURCES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     173.81%    YoY -     361.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 70,904 49,067 54,214 49,821 76,423 95,637 140,834 -10.80%
  YoY % 44.50% -9.49% 8.82% -34.81% -20.09% -32.09% -
  Horiz. % 50.35% 34.84% 38.49% 35.38% 54.26% 67.91% 100.00%
PBT 26,299 -10,320 -21,480 8,784 1,774 3,548 6,320 26.80%
  YoY % 354.84% 51.96% -344.54% 395.15% -50.00% -43.86% -
  Horiz. % 416.12% -163.29% -339.87% 138.99% 28.07% 56.14% 100.00%
Tax -324 -235 -147 -1,948 -215 -998 -2,031 -26.34%
  YoY % -37.87% -59.86% 92.45% -806.05% 78.46% 50.86% -
  Horiz. % 15.95% 11.57% 7.24% 95.91% 10.59% 49.14% 100.00%
NP 25,975 -10,555 -21,627 6,836 1,559 2,550 4,289 34.97%
  YoY % 346.09% 51.20% -416.37% 338.49% -38.86% -40.55% -
  Horiz. % 605.62% -246.09% -504.24% 159.38% 36.35% 59.45% 100.00%
NP to SH 21,802 -8,333 -16,973 6,546 1,584 2,411 3,950 32.90%
  YoY % 361.63% 50.90% -359.29% 313.26% -34.30% -38.96% -
  Horiz. % 551.95% -210.96% -429.70% 165.72% 40.10% 61.04% 100.00%
Tax Rate 1.23 % - % - % 22.18 % 12.12 % 28.13 % 32.14 % -41.92%
  YoY % 0.00% 0.00% 0.00% 83.00% -56.91% -12.48% -
  Horiz. % 3.83% 0.00% 0.00% 69.01% 37.71% 87.52% 100.00%
Total Cost 44,929 59,622 75,841 42,985 74,864 93,087 136,545 -16.90%
  YoY % -24.64% -21.39% 76.44% -42.58% -19.58% -31.83% -
  Horiz. % 32.90% 43.66% 55.54% 31.48% 54.83% 68.17% 100.00%
Net Worth 513,028 255,927 319,066 392,753 351,600 289,200 290,400 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.25% 121.07% 99.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 1,168 1,168 1,200 1,200 - -
  YoY % 0.00% 0.00% -0.01% -2.59% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.40% 97.41% 100.00% 100.00% -
Div Payout % - % - % - % 17.86 % 75.76 % 49.77 % - % -
  YoY % 0.00% 0.00% 0.00% -76.43% 52.22% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 35.89% 152.22% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 513,028 255,927 319,066 392,753 351,600 289,200 290,400 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.25% 121.07% 99.59% 100.00%
NOSH 116,863 116,862 116,874 116,891 120,000 120,000 120,000 -0.44%
  YoY % 0.00% -0.01% -0.01% -2.59% 0.00% 0.00% -
  Horiz. % 97.39% 97.39% 97.40% 97.41% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 36.63 % -21.51 % -39.89 % 13.72 % 2.04 % 2.67 % 3.05 % 51.27%
  YoY % 270.29% 46.08% -390.74% 572.55% -23.60% -12.46% -
  Horiz. % 1,200.98% -705.25% -1,307.87% 449.84% 66.89% 87.54% 100.00%
ROE 4.25 % -3.26 % -5.32 % 1.67 % 0.45 % 0.83 % 1.36 % 20.89%
  YoY % 230.37% 38.72% -418.56% 271.11% -45.78% -38.97% -
  Horiz. % 312.50% -239.71% -391.18% 122.79% 33.09% 61.03% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 60.67 41.99 46.39 42.62 63.69 79.70 117.36 -10.40%
  YoY % 44.49% -9.48% 8.85% -33.08% -20.09% -32.09% -
  Horiz. % 51.70% 35.78% 39.53% 36.32% 54.27% 67.91% 100.00%
EPS 18.66 -7.13 -14.52 5.60 1.32 2.01 3.29 33.51%
  YoY % 361.71% 50.90% -359.29% 324.24% -34.33% -38.91% -
  Horiz. % 567.17% -216.72% -441.34% 170.21% 40.12% 61.09% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 4.3900 2.1900 2.7300 3.3600 2.9300 2.4100 2.4200 10.43%
  YoY % 100.46% -19.78% -18.75% 14.68% 21.58% -0.41% -
  Horiz. % 181.40% 90.50% 112.81% 138.84% 121.07% 99.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 59.09 40.89 45.18 41.52 63.69 79.70 117.36 -10.80%
  YoY % 44.51% -9.50% 8.82% -34.81% -20.09% -32.09% -
  Horiz. % 50.35% 34.84% 38.50% 35.38% 54.27% 67.91% 100.00%
EPS 18.17 -6.94 -14.14 5.46 1.32 2.01 3.29 32.92%
  YoY % 361.82% 50.92% -358.97% 313.64% -34.33% -38.91% -
  Horiz. % 552.28% -210.94% -429.79% 165.96% 40.12% 61.09% 100.00%
DPS 0.00 0.00 0.97 0.97 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -3.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.00% 97.00% 100.00% 100.00% -
NAPS 4.2752 2.1327 2.6589 3.2729 2.9300 2.4100 2.4200 9.94%
  YoY % 100.46% -19.79% -18.76% 11.70% 21.58% -0.41% -
  Horiz. % 176.66% 88.13% 109.87% 135.24% 121.07% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.9000 1.9000 1.8500 2.2200 2.3000 2.7400 2.9000 -
P/RPS 3.13 4.53 3.99 5.21 3.61 3.44 2.47 4.02%
  YoY % -30.91% 13.53% -23.42% 44.32% 4.94% 39.27% -
  Horiz. % 126.72% 183.40% 161.54% 210.93% 146.15% 139.27% 100.00%
P/EPS 10.18 -26.65 -12.74 39.64 174.24 136.37 88.10 -30.19%
  YoY % 138.20% -109.18% -132.14% -77.25% 27.77% 54.79% -
  Horiz. % 11.56% -30.25% -14.46% 44.99% 197.78% 154.79% 100.00%
EY 9.82 -3.75 -7.85 2.52 0.57 0.73 1.14 43.13%
  YoY % 361.87% 52.23% -411.51% 342.11% -21.92% -35.96% -
  Horiz. % 861.40% -328.95% -688.60% 221.05% 50.00% 64.04% 100.00%
DY 0.00 0.00 0.54 0.45 0.43 0.36 0.00 -
  YoY % 0.00% 0.00% 20.00% 4.65% 19.44% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 125.00% 119.44% 100.00% -
P/NAPS 0.43 0.87 0.68 0.66 0.78 1.14 1.20 -15.71%
  YoY % -50.57% 27.94% 3.03% -15.38% -31.58% -5.00% -
  Horiz. % 35.83% 72.50% 56.67% 55.00% 65.00% 95.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 27/08/19 24/08/18 30/08/17 25/08/16 26/08/15 27/08/14 -
Price 1.9000 1.9000 2.0000 1.9900 2.2900 2.8000 2.8200 -
P/RPS 3.13 4.53 4.31 4.67 3.60 3.51 2.40 4.52%
  YoY % -30.91% 5.10% -7.71% 29.72% 2.56% 46.25% -
  Horiz. % 130.42% 188.75% 179.58% 194.58% 150.00% 146.25% 100.00%
P/EPS 10.18 -26.65 -13.77 35.54 173.48 139.36 85.67 -29.86%
  YoY % 138.20% -93.54% -138.75% -79.51% 24.48% 62.67% -
  Horiz. % 11.88% -31.11% -16.07% 41.48% 202.50% 162.67% 100.00%
EY 9.82 -3.75 -7.26 2.81 0.58 0.72 1.17 42.51%
  YoY % 361.87% 48.35% -358.36% 384.48% -19.44% -38.46% -
  Horiz. % 839.32% -320.51% -620.51% 240.17% 49.57% 61.54% 100.00%
DY 0.00 0.00 0.50 0.50 0.44 0.36 0.00 -
  YoY % 0.00% 0.00% 0.00% 13.64% 22.22% 0.00% -
  Horiz. % 0.00% 0.00% 138.89% 138.89% 122.22% 100.00% -
P/NAPS 0.43 0.87 0.73 0.59 0.78 1.16 1.17 -15.35%
  YoY % -50.57% 19.18% 23.73% -24.36% -32.76% -0.85% -
  Horiz. % 36.75% 74.36% 62.39% 50.43% 66.67% 99.15% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS