[NTPM] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 16.89%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 528,976 541,396 540,576 530,808 527,004 506,638 481,208 6.53%
PBT 39,380 69,880 74,754 74,438 66,332 67,364 67,049 -29.93%
Tax -11,372 -15,989 -18,504 -18,448 -18,432 -18,232 -18,642 -28.13%
NP 28,008 53,891 56,250 55,990 47,900 49,132 48,406 -30.63%
-
NP to SH 28,008 53,891 56,250 55,990 47,900 49,132 48,406 -30.63%
-
Tax Rate 28.88% 22.88% 24.75% 24.78% 27.79% 27.06% 27.80% -
Total Cost 500,968 487,505 484,325 474,818 479,104 457,506 432,801 10.27%
-
Net Worth 361,769 336,818 344,165 335,940 315,704 312,658 317,668 9.07%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 32,559 21,464 - - 32,382 21,934 -
Div Payout % - 60.42% 38.16% - - 65.91% 45.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 361,769 336,818 344,165 335,940 315,704 312,658 317,668 9.07%
NOSH 1,166,999 1,122,729 1,110,210 1,119,800 1,088,636 1,116,636 1,134,531 1.90%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.29% 9.95% 10.41% 10.55% 9.09% 9.70% 10.06% -
ROE 7.74% 16.00% 16.34% 16.67% 15.17% 15.71% 15.24% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 45.33 48.22 48.69 47.40 48.41 45.37 42.41 4.55%
EPS 2.40 4.80 5.07 5.00 4.40 4.40 4.27 -31.96%
DPS 0.00 2.90 1.93 0.00 0.00 2.90 1.93 -
NAPS 0.31 0.30 0.31 0.30 0.29 0.28 0.28 7.04%
Adjusted Per Share Value based on latest NOSH - 1,144,357
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 47.10 48.20 48.13 47.26 46.92 45.11 42.84 6.54%
EPS 2.49 4.80 5.01 4.98 4.26 4.37 4.31 -30.70%
DPS 0.00 2.90 1.91 0.00 0.00 2.88 1.95 -
NAPS 0.3221 0.2999 0.3064 0.2991 0.2811 0.2784 0.2828 9.08%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.82 0.865 0.83 0.67 0.555 0.475 0.45 -
P/RPS 1.81 1.79 1.70 1.41 1.15 1.05 1.06 43.00%
P/EPS 34.17 18.02 16.38 13.40 12.61 10.80 10.55 119.37%
EY 2.93 5.55 6.10 7.46 7.93 9.26 9.48 -54.38%
DY 0.00 3.35 2.33 0.00 0.00 6.11 4.30 -
P/NAPS 2.65 2.88 2.68 2.23 1.91 1.70 1.61 39.53%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 05/09/14 20/06/14 21/03/14 13/12/13 20/09/13 21/06/13 11/03/13 -
Price 0.80 0.875 0.85 0.75 0.62 0.545 0.48 -
P/RPS 1.76 1.81 1.75 1.58 1.28 1.20 1.13 34.47%
P/EPS 33.33 18.23 16.78 15.00 14.09 12.39 11.25 106.68%
EY 3.00 5.49 5.96 6.67 7.10 8.07 8.89 -51.62%
DY 0.00 3.31 2.27 0.00 0.00 5.32 4.03 -
P/NAPS 2.58 2.92 2.74 2.50 2.14 1.95 1.71 31.64%

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