[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 35.33%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 405,432 265,404 131,751 506,638 360,906 233,385 114,861 131.29%
PBT 56,066 37,219 16,583 67,364 50,287 31,468 14,515 145.57%
Tax -13,878 -9,224 -4,608 -18,232 -13,982 -8,990 -4,302 117.86%
NP 42,188 27,995 11,975 49,132 36,305 22,478 10,213 156.78%
-
NP to SH 42,188 27,995 11,975 49,132 36,305 22,478 10,213 156.78%
-
Tax Rate 24.75% 24.78% 27.79% 27.06% 27.80% 28.57% 29.64% -
Total Cost 363,244 237,409 119,776 457,506 324,601 210,907 104,648 128.73%
-
Net Worth 344,165 335,940 315,704 312,658 317,668 303,453 295,042 10.78%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,098 - - 32,382 16,450 - - -
Div Payout % 38.16% - - 65.91% 45.31% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 344,165 335,940 315,704 312,658 317,668 303,453 295,042 10.78%
NOSH 1,110,210 1,119,800 1,088,636 1,116,636 1,134,531 1,123,900 1,134,777 -1.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 10.41% 10.55% 9.09% 9.70% 10.06% 9.63% 8.89% -
ROE 12.26% 8.33% 3.79% 15.71% 11.43% 7.41% 3.46% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 36.52 23.70 12.10 45.37 31.81 20.77 10.12 134.72%
EPS 3.80 2.50 1.10 4.40 3.20 2.00 0.90 160.54%
DPS 1.45 0.00 0.00 2.90 1.45 0.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.28 0.27 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 1,068,916
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 36.10 23.63 11.73 45.11 32.13 20.78 10.23 131.25%
EPS 3.76 2.49 1.07 4.37 3.23 2.00 0.91 156.82%
DPS 1.43 0.00 0.00 2.88 1.46 0.00 0.00 -
NAPS 0.3064 0.2991 0.2811 0.2784 0.2828 0.2702 0.2627 10.77%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.83 0.67 0.555 0.475 0.45 0.44 0.48 -
P/RPS 2.27 2.83 4.59 1.05 1.41 2.12 4.74 -38.70%
P/EPS 21.84 26.80 50.45 10.80 14.06 22.00 53.33 -44.76%
EY 4.58 3.73 1.98 9.26 7.11 4.55 1.87 81.40%
DY 1.75 0.00 0.00 6.11 3.22 0.00 0.00 -
P/NAPS 2.68 2.23 1.91 1.70 1.61 1.63 1.85 27.94%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 13/12/13 20/09/13 21/06/13 11/03/13 14/12/12 21/09/12 -
Price 0.85 0.75 0.62 0.545 0.48 0.44 0.46 -
P/RPS 2.33 3.16 5.12 1.20 1.51 2.12 4.54 -35.82%
P/EPS 22.37 30.00 56.36 12.39 15.00 22.00 51.11 -42.26%
EY 4.47 3.33 1.77 8.07 6.67 4.55 1.96 73.00%
DY 1.71 0.00 0.00 5.32 3.02 0.00 0.00 -
P/NAPS 2.74 2.50 2.14 1.95 1.71 1.63 1.77 33.71%

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