NPC | NPC RESOURCES BHD
2.00 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
NPC Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
NPC Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 125.23 | 18.13 | 13.76 | 11.0% | 0.00 | 11.78 | 21.8% | 10.5% | 227.1% | 482.2% | ||||||||
| 29 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 102.85 | 5.46 | 4.21 | 4.1% | 0.00 | 3.60 | 6.7% | 2.1% | 184.8% | 13243.8% | ||||||||
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 110.18 | 0.38 | -4.96 | -4.5% | 0.00 | -4.24 | 10.5% | 2.2% | 140.6% | 336.2% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 123.09 | 12.26 | 12.21 | 9.9% | 0.00 | 10.45 | 8.6% | 23.4% | 416.7% | 250.3% | ||||||||
| 29 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 113.33 | 5.80 | 2.36 | 2.1% | 0.00 | 2.02 | 12.6% | 1.4% | 7484.4% | 232.2% | ||||||||
| 26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 100.69 | -0.62 | -0.03 | -0.0% | 0.00 | -0.03 | 6.6% | 10.8% | 101.5% | 100.5% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 107.78 | 4.68 | 2.10 | 1.9% | 0.00 | 1.80 | 8.1% | 3.4% | 125.8% | 87.7% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 99.72 | -10.05 | -8.12 | -8.2% | 0.00 | -6.95 | 13.2% | 1.3% | 354.6% | 226.1% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 114.94 | -7.58 | -1.79 | -1.6% | 0.00 | -1.53 | 26.5% | 33.9% | 129.2% | 270.8% | ||||||||
| 27 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 90.86 | 9.49 | 6.13 | 6.8% | 0.00 | 5.25 | 18.6% | 75.7% | 64.2% | 148.9% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 111.56 | 25.05 | 17.11 | 15.3% | 0.00 | 14.65 | 10.4% | 49.5% | 165.6% | 103.7% | ||||||||
| 26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 101.03 | 7.07 | 6.45 | 6.4% | 0.00 | 5.22 | 17.7% | 67.6% | 1437.1% | 172.8% | ||||||||
| 13 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 85.84 | -7.36 | -0.48 | -0.6% | 0.00 | -0.41 | 66.0% | 21.1% | 96.2% | 102.2% | ||||||||
| 29 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 51.70 | -16.86 | -12.54 | -24.3% | 0.00 | -10.73 | 30.7% | 12.1% | 249.2% | 57.5% | ||||||||
| 31 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 74.64 | 12.71 | 8.40 | 11.3% | 0.00 | 7.19 | 23.8% | 14.3% | 195.0% | 180.6% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 60.28 | -14.72 | -8.85 | -14.7% | 0.00 | -7.57 | 15.0% | 2.1% | 140.6% | 133.0% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 70.90 | 26.30 | 21.80 | 30.8% | 0.00 | 18.66 | 20.6% | 44.5% | 173.8% | 361.6% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 58.82 | -39.35 | -29.54 | -50.2% | 0.00 | -25.28 | 9.9% | 13.4% | 1086.3% | 933.9% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 65.28 | 7.30 | 3.00 | 4.6% | 0.00 | 2.56 | 10.5% | 1.7% | 178.9% | 121.8% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 59.06 | -6.11 | -3.80 | -6.4% | 0.00 | -3.25 | 20.4% | 17.9% | 54.4% | 70.3% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 49.07 | -10.32 | -8.33 | -17.0% | 0.00 | -7.13 | 5.4% | 9.5% | 191.7% | 50.9% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 51.85 | -5.42 | -2.86 | -5.5% | 0.00 | -2.44 | 21.9% | 10.1% | 79.2% | 185.4% | ||||||||
| 01 Mar 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 66.42 | 0.05 | -13.72 | -20.7% | 0.00 | -11.74 | 32.6% | 5.2% | 7.4% | 456.9% | ||||||||
| 27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 50.08 | -16.88 | -12.78 | -25.5% | 0.00 | -10.93 | 7.6% | 12.1% | 24.7% | 578.6% | ||||||||
| 24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 54.21 | -21.48 | -16.97 | -31.3% | 1.00 | -14.52 | 6.0% | 8.8% | 1595.6% | 359.3% | ||||||||
| 28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 57.69 | -2.34 | -1.00 | -1.7% | 0.00 | -0.86 | 17.6% | 18.6% | 126.0% | 103.2% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 70.06 | 3.00 | 3.84 | 5.5% | 0.00 | 3.29 | 22.9% | 25.3% | 44.0% | 146.9% | ||||||||
| 23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 56.98 | 4.54 | 2.67 | 4.7% | 0.00 | 2.28 | 14.4% | 23.0% | 59.2% | 21.9% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 49.82 | 8.78 | 6.55 | 13.1% | 1.00 | 5.60 | 29.7% | 34.8% | 79.0% | 313.3% | ||||||||
| 26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 70.88 | 33.18 | 31.20 | 44.0% | 0.00 | 26.49 | 24.4% | 53.8% | 480.4% | 38.8% | ||||||||
| 24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 93.74 | -6.80 | -8.20 | -8.8% | 0.00 | -6.85 | 26.7% | 23.5% | 339.8% | 166.7% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 74.00 | 5.35 | 3.42 | 4.6% | 0.00 | 2.86 | 3.2% | 8.2% | 116.0% | 149.6% | ||||||||
| 25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 76.42 | 1.77 | 1.58 | 2.1% | 1.00 | 1.32 | 65.9% | 20.1% | 96.9% | 34.3% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 46.07 | 51.78 | 51.00 | 110.7% | 0.00 | 42.58 | 39.3% | 29.6% | 314.8% | 1632.4% | ||||||||
| 25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 75.93 | -1.39 | 12.29 | 16.2% | 0.00 | -2.66 | 5.8% | 29.6% | 278.4% | 270.8% | ||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 80.60 | -5.67 | -6.89 | -8.6% | 0.00 | -5.75 | 15.7% | 28.9% | 385.9% | 178.1% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 95.64 | 3.55 | 2.41 | 2.5% | 1.00 | 2.01 | 46.0% | 32.1% | 172.4% | 39.0% | ||||||||
| 22 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 65.49 | -4.29 | -3.33 | -5.1% | 0.00 | -2.78 | 39.3% | 44.2% | 200.4% | 162.8% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 107.90 | 3.66 | 3.32 | 3.1% | 0.00 | 2.77 | 4.8% | 22.1% | 62.5% | 58.2% |
NPC Historical Dividends
NPC Financial Ratios
| EPS | 21.01 sen |
| Trailing PE (Sector Median: 13.6) | 9.5 |
| PEG | 0.1 |
| Altman Z | 0.6 |
| Beaver | 0.032 |
| Current Ratio | 0.78 |
| Debt-Equity (DE) Ratio | 1.21 |
| FCF Yield | 4.29 % |
| Revenue QoQ | 21.76 % |
| Revenue YoY | 10.49% |
| Profit QoQ | 227.1 % |
| Profit YoY | 482.23 % |
| Profit Margin (Sector Median: 9.2) | 5.47 % |
| ROE (ROIC: 1.69) | 2.41 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
NPC Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 9.2) | |
| ROE (ROIC: 1.69) | |
| Altman Z |
NPC Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 4.97 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 13.76 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
NPC Directors Share Purchases (Beta)
DATO' LOO PANG KEE added 100.0 units announced on 23 Nov 2020 at ~RM1.85
DATO' LOO PANG KEE added 300.0 units announced on 13 Nov 2020 at ~RM1.8
DATO' LOO PANG KEE added 6800.0 units announced on 11 Nov 2020 at ~RM1.78
DATO' LOO PANG KEE added 34000.0 units announced on 22 Oct 2020 at ~RM1.6
DATO' LOO PANG KEE added 100.0 units announced on 04 Sep 2020 at ~RM1.9
DATO' LOO PANG KEE added 1000.0 units announced on 27 Aug 2020 at ~RM1.9
NPC Summary
Market Cap: 240 M.
Market Cap Class: Micro caps
Number of Shares: 120 M.
Adjusted Float: 33.2%.
Stock highly correlated with
HPPHB (60%)
SINARAN (56%)
CAPITALA (52%)
EUROSP (51%)
NPC Resources Berhad, an investment holding company, is involved in plantation, milling, fishery, and hotel businesses in Malaysia. The company operates oil palm plantation land and palm oil processing mills in the state of Sabah. Its fishery business includes hatchery operation and fish farming, which produces marine life fish and chilled fish. The company also operates a palace hotel, a three star hotel located in Kota Kinabalu. In addition the company trades in fresh fruit bunches, is involved in property letting, and also provision of management services on purchasing of consumable stores. NPC Resources also provides transportation services. The company is based in Sandakan, Malaysia.
Sectors: Plantation
Code: 5047
Website: http://www.npc.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
NPC Top Shareholdings
Updated on 3-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Jubilant Ventures Sdn Bhd | 31.57% | 75.77 |
| Dato Loo Pang Kee | 24.34% | 58.43 |
| Tan Sri Dato Sri Koh Kin Lip Jp | 16.93% | 40.63 |
| DBS Bank | 11.63% | 27.91 |
| Mutual Yield Sdn Bhd | 4.67% | 11.21 |
| Datuk Loo Ngin Kong | 3.57% | 8.57 |
| Seah Sen Onn @ David Seah | 2.88% | 6.91 |
| Rickoh Corporation Sdn. Bhd. | 2.41% | 5.78 |
| Junior Koh Siew Hui | 1.75% | 4.2 |
| Lai Ming Chun @ Lai Poh Lin | 1.71% | 4.1 |
| Lee Fey Fong | 0.71% | 1.7 |
| Lim Ted Hing | 0.69% | 1.66 |
| Koh Siew Boon | 0.44% | 1.06 |
| Lai Tan Kiong | 0.3% | 0.72 |
| UBS AG | 0.27% | 0.65 |
| Rosalind Lo Nyit Ying | 0.25% | 0.6 |
| Ng Chee Ling | 0.2% | 0.48 |
| Ng Szit Chong | 0.14% | 0.34 |