[NTPM] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 1.87%
YoY- -13.99%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 481,208 466,770 459,444 449,786 445,549 435,716 427,800 8.12%
PBT 67,049 62,936 58,060 59,540 57,832 50,622 49,448 22.39%
Tax -18,642 -17,980 -17,208 -14,760 -13,876 -13,456 -12,536 30.12%
NP 48,406 44,956 40,852 44,780 43,956 37,166 36,912 19.71%
-
NP to SH 48,406 44,956 40,852 44,780 43,956 37,166 36,912 19.71%
-
Tax Rate 27.80% 28.57% 29.64% 24.79% 23.99% 26.58% 25.35% -
Total Cost 432,801 421,814 418,592 405,006 401,593 398,550 390,888 6.99%
-
Net Worth 317,668 303,453 295,042 279,875 269,556 240,485 265,305 12.69%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 21,934 - - 16,232 21,714 - - -
Div Payout % 45.31% - - 36.25% 49.40% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 317,668 303,453 295,042 279,875 269,556 240,485 265,305 12.69%
NOSH 1,134,531 1,123,900 1,134,777 1,119,500 1,123,151 1,093,117 1,153,499 -1.09%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 10.06% 9.63% 8.89% 9.96% 9.87% 8.53% 8.63% -
ROE 15.24% 14.81% 13.85% 16.00% 16.31% 15.45% 13.91% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 42.41 41.53 40.49 40.18 39.67 39.86 37.09 9.30%
EPS 4.27 4.00 3.60 4.00 3.87 3.40 3.20 21.09%
DPS 1.93 0.00 0.00 1.45 1.93 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.25 0.24 0.22 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 1,073,999
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 42.84 41.56 40.90 40.05 39.67 38.79 38.09 8.11%
EPS 4.31 4.00 3.64 3.99 3.91 3.31 3.29 19.62%
DPS 1.95 0.00 0.00 1.45 1.93 0.00 0.00 -
NAPS 0.2828 0.2702 0.2627 0.2492 0.24 0.2141 0.2362 12.69%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.45 0.44 0.48 0.49 0.50 0.51 0.54 -
P/RPS 1.06 1.06 1.19 1.22 1.26 1.28 1.46 -19.14%
P/EPS 10.55 11.00 13.33 12.25 12.78 15.00 16.88 -26.79%
EY 9.48 9.09 7.50 8.16 7.83 6.67 5.93 36.52%
DY 4.30 0.00 0.00 2.96 3.87 0.00 0.00 -
P/NAPS 1.61 1.63 1.85 1.96 2.08 2.32 2.35 -22.19%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 11/03/13 14/12/12 21/09/12 25/06/12 16/03/12 16/12/11 23/09/11 -
Price 0.48 0.44 0.46 0.49 0.51 0.50 0.53 -
P/RPS 1.13 1.06 1.14 1.22 1.29 1.25 1.43 -14.46%
P/EPS 11.25 11.00 12.78 12.25 13.03 14.71 16.56 -22.63%
EY 8.89 9.09 7.83 8.16 7.67 6.80 6.04 29.24%
DY 4.03 0.00 0.00 2.96 3.79 0.00 0.00 -
P/NAPS 1.71 1.63 1.77 1.96 2.13 2.27 2.30 -17.85%

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