[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
05-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -87.01%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 547,514 412,723 270,335 132,244 541,396 405,432 265,404 62.26%
PBT 59,319 40,940 22,401 9,845 69,880 56,066 37,219 36.55%
Tax -16,677 -11,473 -6,201 -2,843 -15,989 -13,878 -9,224 48.57%
NP 42,642 29,467 16,200 7,002 53,891 42,188 27,995 32.48%
-
NP to SH 42,642 29,467 16,200 7,002 53,891 42,188 27,995 32.48%
-
Tax Rate 28.11% 28.02% 27.68% 28.88% 22.88% 24.75% 24.78% -
Total Cost 504,872 383,256 254,135 125,242 487,505 363,244 237,409 65.59%
-
Net Worth 359,090 362,670 347,142 361,769 336,818 344,165 335,940 4.55%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 8,191 8,273 - - 32,559 16,098 - -
Div Payout % 19.21% 28.08% - - 60.42% 38.16% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 359,090 362,670 347,142 361,769 336,818 344,165 335,940 4.55%
NOSH 1,122,157 1,133,346 1,157,142 1,166,999 1,122,729 1,110,210 1,119,800 0.14%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.79% 7.14% 5.99% 5.29% 9.95% 10.41% 10.55% -
ROE 11.88% 8.13% 4.67% 1.94% 16.00% 12.26% 8.33% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 48.79 36.42 23.36 11.33 48.22 36.52 23.70 62.04%
EPS 3.80 2.60 1.40 0.60 4.80 3.80 2.50 32.30%
DPS 0.73 0.73 0.00 0.00 2.90 1.45 0.00 -
NAPS 0.32 0.32 0.30 0.31 0.30 0.31 0.30 4.40%
Adjusted Per Share Value based on latest NOSH - 1,166,999
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 33.80 25.48 16.69 8.16 33.42 25.03 16.38 62.29%
EPS 2.63 1.82 1.00 0.43 3.33 2.60 1.73 32.31%
DPS 0.51 0.51 0.00 0.00 2.01 0.99 0.00 -
NAPS 0.2217 0.2239 0.2143 0.2233 0.2079 0.2124 0.2074 4.55%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.72 0.655 0.71 0.82 0.865 0.83 0.67 -
P/RPS 1.48 1.80 3.04 7.24 1.79 2.27 2.83 -35.16%
P/EPS 18.95 25.19 50.71 136.67 18.02 21.84 26.80 -20.68%
EY 5.28 3.97 1.97 0.73 5.55 4.58 3.73 26.15%
DY 1.01 1.11 0.00 0.00 3.35 1.75 0.00 -
P/NAPS 2.25 2.05 2.37 2.65 2.88 2.68 2.23 0.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 20/03/15 19/12/14 05/09/14 20/06/14 21/03/14 13/12/13 -
Price 0.70 0.72 0.68 0.80 0.875 0.85 0.75 -
P/RPS 1.43 1.98 2.91 7.06 1.81 2.33 3.16 -41.14%
P/EPS 18.42 27.69 48.57 133.33 18.23 22.37 30.00 -27.82%
EY 5.43 3.61 2.06 0.75 5.49 4.47 3.33 38.66%
DY 1.04 1.01 0.00 0.00 3.31 1.71 0.00 -
P/NAPS 2.19 2.25 2.27 2.58 2.92 2.74 2.50 -8.46%

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