[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 21.1%
YoY- 35.24%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 486,007 315,641 151,431 601,706 457,050 296,027 143,395 124.80%
PBT 58,476 35,692 14,015 78,189 65,369 41,114 17,801 120.18%
Tax -17,561 -10,267 -4,634 -20,522 -17,749 -11,150 -4,880 133.92%
NP 40,915 25,425 9,381 57,667 47,620 29,964 12,921 114.88%
-
NP to SH 40,915 25,425 9,381 57,667 47,620 29,964 12,921 114.88%
-
Tax Rate 30.03% 28.77% 33.06% 26.25% 27.15% 27.12% 27.41% -
Total Cost 445,092 290,216 142,050 544,039 409,430 266,063 130,474 125.77%
-
Net Worth 426,789 426,792 433,871 418,368 419,509 388,422 355,327 12.93%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 17,970 17,970 - 18,091 9,070 - - -
Div Payout % 43.92% 70.68% - 31.37% 19.05% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 426,789 426,792 433,871 418,368 419,509 388,422 355,327 12.93%
NOSH 1,123,200 1,123,137 1,172,624 1,130,725 1,133,809 1,109,777 1,076,749 2.84%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 8.42% 8.06% 6.19% 9.58% 10.42% 10.12% 9.01% -
ROE 9.59% 5.96% 2.16% 13.78% 11.35% 7.71% 3.64% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 43.27 28.10 12.91 53.21 40.31 26.67 13.32 118.56%
EPS 3.60 2.30 0.80 5.10 4.20 2.70 1.20 107.31%
DPS 1.60 1.60 0.00 1.60 0.80 0.00 0.00 -
NAPS 0.38 0.38 0.37 0.37 0.37 0.35 0.33 9.81%
Adjusted Per Share Value based on latest NOSH - 1,116,333
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 30.00 19.48 9.35 37.14 28.21 18.27 8.85 124.82%
EPS 2.53 1.57 0.58 3.56 2.94 1.85 0.80 114.70%
DPS 1.11 1.11 0.00 1.12 0.56 0.00 0.00 -
NAPS 0.2635 0.2635 0.2678 0.2583 0.259 0.2398 0.2193 12.95%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.85 0.84 0.84 0.96 0.915 0.70 0.68 -
P/RPS 1.96 2.99 6.50 1.80 2.27 2.62 5.11 -47.05%
P/EPS 23.33 37.11 105.00 18.82 21.79 25.93 56.67 -44.51%
EY 4.29 2.69 0.95 5.31 4.59 3.86 1.76 80.63%
DY 1.88 1.90 0.00 1.67 0.87 0.00 0.00 -
P/NAPS 2.24 2.21 2.27 2.59 2.47 2.00 2.06 5.71%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 14/12/15 11/09/15 -
Price 0.85 0.82 0.87 0.88 1.06 0.745 0.72 -
P/RPS 1.96 2.92 6.74 1.65 2.63 2.79 5.41 -49.02%
P/EPS 23.33 36.22 108.75 17.25 25.24 27.59 60.00 -46.57%
EY 4.29 2.76 0.92 5.80 3.96 3.62 1.67 87.03%
DY 1.88 1.95 0.00 1.82 0.75 0.00 0.00 -
P/NAPS 2.24 2.16 2.35 2.38 2.86 2.13 2.18 1.81%

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