[NTPM] QoQ Cumulative 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- 35.83%
YoY- -13.99%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 360,906 233,385 114,861 449,786 334,162 217,858 106,950 124.15%
PBT 50,287 31,468 14,515 59,540 43,374 25,311 12,362 153.74%
Tax -13,982 -8,990 -4,302 -14,760 -10,407 -6,728 -3,134 169.78%
NP 36,305 22,478 10,213 44,780 32,967 18,583 9,228 148.18%
-
NP to SH 36,305 22,478 10,213 44,780 32,967 18,583 9,228 148.18%
-
Tax Rate 27.80% 28.57% 29.64% 24.79% 23.99% 26.58% 25.35% -
Total Cost 324,601 210,907 104,648 405,006 301,195 199,275 97,722 121.81%
-
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 16,450 - - 16,232 16,285 - - -
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 11.43% 7.41% 3.46% 16.00% 12.23% 7.73% 3.48% -
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 31.81 20.77 10.12 40.18 29.75 19.93 9.27 126.65%
EPS 3.20 2.00 0.90 4.00 2.90 1.70 0.80 150.92%
DPS 1.45 0.00 0.00 1.45 1.45 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 32.13 20.78 10.23 40.05 29.75 19.40 9.52 124.17%
EPS 3.23 2.00 0.91 3.99 2.94 1.65 0.82 148.38%
DPS 1.46 0.00 0.00 1.45 1.45 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 1.41 2.12 4.74 1.22 1.68 2.56 5.82 -60.97%
P/EPS 14.06 22.00 53.33 12.25 17.03 30.00 67.50 -64.69%
EY 7.11 4.55 1.87 8.16 5.87 3.33 1.48 183.36%
DY 3.22 0.00 0.00 2.96 2.90 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 1.51 2.12 4.54 1.22 1.71 2.51 5.72 -58.68%
P/EPS 15.00 22.00 51.11 12.25 17.38 29.41 66.25 -62.68%
EY 6.67 4.55 1.96 8.16 5.76 3.40 1.51 168.00%
DY 3.02 0.00 0.00 2.96 2.84 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