[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 44.71%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 457,050 296,027 143,395 547,514 412,723 270,335 132,244 128.07%
PBT 65,369 41,114 17,801 59,319 40,940 22,401 9,845 252.05%
Tax -17,749 -11,150 -4,880 -16,677 -11,473 -6,201 -2,843 237.92%
NP 47,620 29,964 12,921 42,642 29,467 16,200 7,002 257.70%
-
NP to SH 47,620 29,964 12,921 42,642 29,467 16,200 7,002 257.70%
-
Tax Rate 27.15% 27.12% 27.41% 28.11% 28.02% 27.68% 28.88% -
Total Cost 409,430 266,063 130,474 504,872 383,256 254,135 125,242 119.79%
-
Net Worth 419,509 388,422 355,327 359,090 362,670 347,142 361,769 10.34%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 9,070 - - 8,191 8,273 - - -
Div Payout % 19.05% - - 19.21% 28.08% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 419,509 388,422 355,327 359,090 362,670 347,142 361,769 10.34%
NOSH 1,133,809 1,109,777 1,076,749 1,122,157 1,133,346 1,157,142 1,166,999 -1.89%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 10.42% 10.12% 9.01% 7.79% 7.14% 5.99% 5.29% -
ROE 11.35% 7.71% 3.64% 11.88% 8.13% 4.67% 1.94% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 40.31 26.67 13.32 48.79 36.42 23.36 11.33 132.51%
EPS 4.20 2.70 1.20 3.80 2.60 1.40 0.60 264.63%
DPS 0.80 0.00 0.00 0.73 0.73 0.00 0.00 -
NAPS 0.37 0.35 0.33 0.32 0.32 0.30 0.31 12.48%
Adjusted Per Share Value based on latest NOSH - 1,097,916
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 28.21 18.27 8.85 33.80 25.48 16.69 8.16 128.11%
EPS 2.94 1.85 0.80 2.63 1.82 1.00 0.43 258.97%
DPS 0.56 0.00 0.00 0.51 0.51 0.00 0.00 -
NAPS 0.259 0.2398 0.2193 0.2217 0.2239 0.2143 0.2233 10.36%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.915 0.70 0.68 0.72 0.655 0.71 0.82 -
P/RPS 2.27 2.62 5.11 1.48 1.80 3.04 7.24 -53.75%
P/EPS 21.79 25.93 56.67 18.95 25.19 50.71 136.67 -70.49%
EY 4.59 3.86 1.76 5.28 3.97 1.97 0.73 239.52%
DY 0.87 0.00 0.00 1.01 1.11 0.00 0.00 -
P/NAPS 2.47 2.00 2.06 2.25 2.05 2.37 2.65 -4.56%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 14/12/15 11/09/15 22/06/15 20/03/15 19/12/14 05/09/14 -
Price 1.06 0.745 0.72 0.70 0.72 0.68 0.80 -
P/RPS 2.63 2.79 5.41 1.43 1.98 2.91 7.06 -48.13%
P/EPS 25.24 27.59 60.00 18.42 27.69 48.57 133.33 -66.93%
EY 3.96 3.62 1.67 5.43 3.61 2.06 0.75 202.30%
DY 0.75 0.00 0.00 1.04 1.01 0.00 0.00 -
P/NAPS 2.86 2.13 2.18 2.19 2.25 2.27 2.58 7.09%

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