[NTPM] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 10.05%
YoY- 20.96%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 527,004 506,638 481,208 466,770 459,444 449,786 445,549 11.85%
PBT 66,332 67,364 67,049 62,936 58,060 59,540 57,832 9.58%
Tax -18,432 -18,232 -18,642 -17,980 -17,208 -14,760 -13,876 20.85%
NP 47,900 49,132 48,406 44,956 40,852 44,780 43,956 5.90%
-
NP to SH 47,900 49,132 48,406 44,956 40,852 44,780 43,956 5.90%
-
Tax Rate 27.79% 27.06% 27.80% 28.57% 29.64% 24.79% 23.99% -
Total Cost 479,104 457,506 432,801 421,814 418,592 405,006 401,593 12.49%
-
Net Worth 315,704 312,658 317,668 303,453 295,042 279,875 269,556 11.12%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 32,382 21,934 - - 16,232 21,714 -
Div Payout % - 65.91% 45.31% - - 36.25% 49.40% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 315,704 312,658 317,668 303,453 295,042 279,875 269,556 11.12%
NOSH 1,088,636 1,116,636 1,134,531 1,123,900 1,134,777 1,119,500 1,123,151 -2.06%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.09% 9.70% 10.06% 9.63% 8.89% 9.96% 9.87% -
ROE 15.17% 15.71% 15.24% 14.81% 13.85% 16.00% 16.31% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 48.41 45.37 42.41 41.53 40.49 40.18 39.67 14.20%
EPS 4.40 4.40 4.27 4.00 3.60 4.00 3.87 8.94%
DPS 0.00 2.90 1.93 0.00 0.00 1.45 1.93 -
NAPS 0.29 0.28 0.28 0.27 0.26 0.25 0.24 13.45%
Adjusted Per Share Value based on latest NOSH - 1,114,999
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 46.92 45.11 42.84 41.56 40.90 40.05 39.67 11.85%
EPS 4.26 4.37 4.31 4.00 3.64 3.99 3.91 5.88%
DPS 0.00 2.88 1.95 0.00 0.00 1.45 1.93 -
NAPS 0.2811 0.2784 0.2828 0.2702 0.2627 0.2492 0.24 11.12%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.555 0.475 0.45 0.44 0.48 0.49 0.50 -
P/RPS 1.15 1.05 1.06 1.06 1.19 1.22 1.26 -5.91%
P/EPS 12.61 10.80 10.55 11.00 13.33 12.25 12.78 -0.88%
EY 7.93 9.26 9.48 9.09 7.50 8.16 7.83 0.85%
DY 0.00 6.11 4.30 0.00 0.00 2.96 3.87 -
P/NAPS 1.91 1.70 1.61 1.63 1.85 1.96 2.08 -5.53%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/09/13 21/06/13 11/03/13 14/12/12 21/09/12 25/06/12 16/03/12 -
Price 0.62 0.545 0.48 0.44 0.46 0.49 0.51 -
P/RPS 1.28 1.20 1.13 1.06 1.14 1.22 1.29 -0.51%
P/EPS 14.09 12.39 11.25 11.00 12.78 12.25 13.03 5.35%
EY 7.10 8.07 8.89 9.09 7.83 8.16 7.67 -5.02%
DY 0.00 5.32 4.03 0.00 0.00 2.96 3.79 -
P/NAPS 2.14 1.95 1.71 1.63 1.77 1.96 2.13 0.31%

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