[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 77.4%
YoY- -18.5%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 233,385 114,861 449,786 334,162 217,858 106,950 420,227 -32.31%
PBT 31,468 14,515 59,540 43,374 25,311 12,362 67,127 -39.51%
Tax -8,990 -4,302 -14,760 -10,407 -6,728 -3,134 -15,064 -29.00%
NP 22,478 10,213 44,780 32,967 18,583 9,228 52,063 -42.73%
-
NP to SH 22,478 10,213 44,780 32,967 18,583 9,228 52,063 -42.73%
-
Tax Rate 28.57% 29.64% 24.79% 23.99% 26.58% 25.35% 22.44% -
Total Cost 210,907 104,648 405,006 301,195 199,275 97,722 368,164 -30.90%
-
Net Worth 303,453 295,042 279,875 269,556 240,485 265,305 248,996 14.02%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 16,232 16,285 - - 32,822 -
Div Payout % - - 36.25% 49.40% - - 63.04% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 303,453 295,042 279,875 269,556 240,485 265,305 248,996 14.02%
NOSH 1,123,900 1,134,777 1,119,500 1,123,151 1,093,117 1,153,499 1,131,804 -0.46%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 9.63% 8.89% 9.96% 9.87% 8.53% 8.63% 12.39% -
ROE 7.41% 3.46% 16.00% 12.23% 7.73% 3.48% 20.91% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 20.77 10.12 40.18 29.75 19.93 9.27 37.13 -31.99%
EPS 2.00 0.90 4.00 2.90 1.70 0.80 4.60 -42.46%
DPS 0.00 0.00 1.45 1.45 0.00 0.00 2.90 -
NAPS 0.27 0.26 0.25 0.24 0.22 0.23 0.22 14.55%
Adjusted Per Share Value based on latest NOSH - 1,123,151
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 20.78 10.23 40.05 29.75 19.40 9.52 37.41 -32.30%
EPS 2.00 0.91 3.99 2.94 1.65 0.82 4.64 -42.79%
DPS 0.00 0.00 1.45 1.45 0.00 0.00 2.92 -
NAPS 0.2702 0.2627 0.2492 0.24 0.2141 0.2362 0.2217 14.03%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.44 0.48 0.49 0.50 0.51 0.54 0.55 -
P/RPS 2.12 4.74 1.22 1.68 2.56 5.82 1.48 26.93%
P/EPS 22.00 53.33 12.25 17.03 30.00 67.50 11.96 49.85%
EY 4.55 1.87 8.16 5.87 3.33 1.48 8.36 -33.21%
DY 0.00 0.00 2.96 2.90 0.00 0.00 5.27 -
P/NAPS 1.63 1.85 1.96 2.08 2.32 2.35 2.50 -24.71%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 14/12/12 21/09/12 25/06/12 16/03/12 16/12/11 23/09/11 24/06/11 -
Price 0.44 0.46 0.49 0.51 0.50 0.53 0.54 -
P/RPS 2.12 4.54 1.22 1.71 2.51 5.72 1.45 28.67%
P/EPS 22.00 51.11 12.25 17.38 29.41 66.25 11.74 51.70%
EY 4.55 1.96 8.16 5.76 3.40 1.51 8.52 -34.05%
DY 0.00 0.00 2.96 2.84 0.00 0.00 5.37 -
P/NAPS 1.63 1.77 1.96 2.13 2.27 2.30 2.45 -23.69%

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