[NTPM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 7.68%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 530,808 527,004 506,638 481,208 466,770 459,444 449,786 11.64%
PBT 74,438 66,332 67,364 67,049 62,936 58,060 59,540 16.00%
Tax -18,448 -18,432 -18,232 -18,642 -17,980 -17,208 -14,760 15.98%
NP 55,990 47,900 49,132 48,406 44,956 40,852 44,780 16.01%
-
NP to SH 55,990 47,900 49,132 48,406 44,956 40,852 44,780 16.01%
-
Tax Rate 24.78% 27.79% 27.06% 27.80% 28.57% 29.64% 24.79% -
Total Cost 474,818 479,104 457,506 432,801 421,814 418,592 405,006 11.15%
-
Net Worth 335,940 315,704 312,658 317,668 303,453 295,042 279,875 12.90%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 32,382 21,934 - - 16,232 -
Div Payout % - - 65.91% 45.31% - - 36.25% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 335,940 315,704 312,658 317,668 303,453 295,042 279,875 12.90%
NOSH 1,119,800 1,088,636 1,116,636 1,134,531 1,123,900 1,134,777 1,119,500 0.01%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 10.55% 9.09% 9.70% 10.06% 9.63% 8.89% 9.96% -
ROE 16.67% 15.17% 15.71% 15.24% 14.81% 13.85% 16.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 47.40 48.41 45.37 42.41 41.53 40.49 40.18 11.61%
EPS 5.00 4.40 4.40 4.27 4.00 3.60 4.00 15.99%
DPS 0.00 0.00 2.90 1.93 0.00 0.00 1.45 -
NAPS 0.30 0.29 0.28 0.28 0.27 0.26 0.25 12.88%
Adjusted Per Share Value based on latest NOSH - 1,152,249
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 32.77 32.53 31.27 29.70 28.81 28.36 27.76 11.66%
EPS 3.46 2.96 3.03 2.99 2.78 2.52 2.76 16.21%
DPS 0.00 0.00 2.00 1.35 0.00 0.00 1.00 -
NAPS 0.2074 0.1949 0.193 0.1961 0.1873 0.1821 0.1728 12.90%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.67 0.555 0.475 0.45 0.44 0.48 0.49 -
P/RPS 1.41 1.15 1.05 1.06 1.06 1.19 1.22 10.10%
P/EPS 13.40 12.61 10.80 10.55 11.00 13.33 12.25 6.14%
EY 7.46 7.93 9.26 9.48 9.09 7.50 8.16 -5.78%
DY 0.00 0.00 6.11 4.30 0.00 0.00 2.96 -
P/NAPS 2.23 1.91 1.70 1.61 1.63 1.85 1.96 8.95%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 20/09/13 21/06/13 11/03/13 14/12/12 21/09/12 25/06/12 -
Price 0.75 0.62 0.545 0.48 0.44 0.46 0.49 -
P/RPS 1.58 1.28 1.20 1.13 1.06 1.14 1.22 18.75%
P/EPS 15.00 14.09 12.39 11.25 11.00 12.78 12.25 14.41%
EY 6.67 7.10 8.07 8.89 9.09 7.83 8.16 -12.54%
DY 0.00 0.00 5.32 4.03 0.00 0.00 2.96 -
P/NAPS 2.50 2.14 1.95 1.71 1.63 1.77 1.96 17.56%

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