[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 81.9%
YoY- -30.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 296,027 143,395 547,514 412,723 270,335 132,244 541,396 -33.05%
PBT 41,114 17,801 59,319 40,940 22,401 9,845 69,880 -29.71%
Tax -11,150 -4,880 -16,677 -11,473 -6,201 -2,843 -15,989 -21.30%
NP 29,964 12,921 42,642 29,467 16,200 7,002 53,891 -32.31%
-
NP to SH 29,964 12,921 42,642 29,467 16,200 7,002 53,891 -32.31%
-
Tax Rate 27.12% 27.41% 28.11% 28.02% 27.68% 28.88% 22.88% -
Total Cost 266,063 130,474 504,872 383,256 254,135 125,242 487,505 -33.14%
-
Net Worth 388,422 355,327 359,090 362,670 347,142 361,769 336,818 9.94%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 8,191 8,273 - - 32,559 -
Div Payout % - - 19.21% 28.08% - - 60.42% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 388,422 355,327 359,090 362,670 347,142 361,769 336,818 9.94%
NOSH 1,109,777 1,076,749 1,122,157 1,133,346 1,157,142 1,166,999 1,122,729 -0.76%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.12% 9.01% 7.79% 7.14% 5.99% 5.29% 9.95% -
ROE 7.71% 3.64% 11.88% 8.13% 4.67% 1.94% 16.00% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 26.67 13.32 48.79 36.42 23.36 11.33 48.22 -32.54%
EPS 2.70 1.20 3.80 2.60 1.40 0.60 4.80 -31.78%
DPS 0.00 0.00 0.73 0.73 0.00 0.00 2.90 -
NAPS 0.35 0.33 0.32 0.32 0.30 0.31 0.30 10.79%
Adjusted Per Share Value based on latest NOSH - 1,105,499
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 26.36 12.77 48.75 36.75 24.07 11.77 48.20 -33.05%
EPS 2.67 1.15 3.80 2.62 1.44 0.62 4.80 -32.29%
DPS 0.00 0.00 0.73 0.74 0.00 0.00 2.90 -
NAPS 0.3458 0.3164 0.3197 0.3229 0.3091 0.3221 0.2999 9.93%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.70 0.68 0.72 0.655 0.71 0.82 0.865 -
P/RPS 2.62 5.11 1.48 1.80 3.04 7.24 1.79 28.82%
P/EPS 25.93 56.67 18.95 25.19 50.71 136.67 18.02 27.37%
EY 3.86 1.76 5.28 3.97 1.97 0.73 5.55 -21.44%
DY 0.00 0.00 1.01 1.11 0.00 0.00 3.35 -
P/NAPS 2.00 2.06 2.25 2.05 2.37 2.65 2.88 -21.52%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 14/12/15 11/09/15 22/06/15 20/03/15 19/12/14 05/09/14 20/06/14 -
Price 0.745 0.72 0.70 0.72 0.68 0.80 0.875 -
P/RPS 2.79 5.41 1.43 1.98 2.91 7.06 1.81 33.33%
P/EPS 27.59 60.00 18.42 27.69 48.57 133.33 18.23 31.71%
EY 3.62 1.67 5.43 3.61 2.06 0.75 5.49 -24.18%
DY 0.00 0.00 1.04 1.01 0.00 0.00 3.31 -
P/NAPS 2.13 2.18 2.19 2.25 2.27 2.58 2.92 -18.91%

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