[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 27.74%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 412,723 270,335 132,244 541,396 405,432 265,404 131,751 113.64%
PBT 40,940 22,401 9,845 69,880 56,066 37,219 16,583 82.36%
Tax -11,473 -6,201 -2,843 -15,989 -13,878 -9,224 -4,608 83.39%
NP 29,467 16,200 7,002 53,891 42,188 27,995 11,975 81.96%
-
NP to SH 29,467 16,200 7,002 53,891 42,188 27,995 11,975 81.96%
-
Tax Rate 28.02% 27.68% 28.88% 22.88% 24.75% 24.78% 27.79% -
Total Cost 383,256 254,135 125,242 487,505 363,244 237,409 119,776 116.68%
-
Net Worth 362,670 347,142 361,769 336,818 344,165 335,940 315,704 9.65%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 8,273 - - 32,559 16,098 - - -
Div Payout % 28.08% - - 60.42% 38.16% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 362,670 347,142 361,769 336,818 344,165 335,940 315,704 9.65%
NOSH 1,133,346 1,157,142 1,166,999 1,122,729 1,110,210 1,119,800 1,088,636 2.71%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.14% 5.99% 5.29% 9.95% 10.41% 10.55% 9.09% -
ROE 8.13% 4.67% 1.94% 16.00% 12.26% 8.33% 3.79% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 36.42 23.36 11.33 48.22 36.52 23.70 12.10 108.04%
EPS 2.60 1.40 0.60 4.80 3.80 2.50 1.10 77.16%
DPS 0.73 0.00 0.00 2.90 1.45 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.30 0.31 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 1,170,300
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 36.75 24.07 11.77 48.20 36.10 23.63 11.73 113.66%
EPS 2.62 1.44 0.62 4.80 3.76 2.49 1.07 81.37%
DPS 0.74 0.00 0.00 2.90 1.43 0.00 0.00 -
NAPS 0.3229 0.3091 0.3221 0.2999 0.3064 0.2991 0.2811 9.65%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.655 0.71 0.82 0.865 0.83 0.67 0.555 -
P/RPS 1.80 3.04 7.24 1.79 2.27 2.83 4.59 -46.33%
P/EPS 25.19 50.71 136.67 18.02 21.84 26.80 50.45 -36.98%
EY 3.97 1.97 0.73 5.55 4.58 3.73 1.98 58.80%
DY 1.11 0.00 0.00 3.35 1.75 0.00 0.00 -
P/NAPS 2.05 2.37 2.65 2.88 2.68 2.23 1.91 4.81%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 20/03/15 19/12/14 05/09/14 20/06/14 21/03/14 13/12/13 20/09/13 -
Price 0.72 0.68 0.80 0.875 0.85 0.75 0.62 -
P/RPS 1.98 2.91 7.06 1.81 2.33 3.16 5.12 -46.82%
P/EPS 27.69 48.57 133.33 18.23 22.37 30.00 56.36 -37.65%
EY 3.61 2.06 0.75 5.49 4.47 3.33 1.77 60.61%
DY 1.01 0.00 0.00 3.31 1.71 0.00 0.00 -
P/NAPS 2.25 2.27 2.58 2.92 2.74 2.50 2.14 3.38%

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