[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 101.38%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 114,861 449,786 334,162 217,858 106,950 420,227 315,846 -49.08%
PBT 14,515 59,540 43,374 25,311 12,362 67,127 52,963 -57.84%
Tax -4,302 -14,760 -10,407 -6,728 -3,134 -15,064 -12,513 -50.95%
NP 10,213 44,780 32,967 18,583 9,228 52,063 40,450 -60.08%
-
NP to SH 10,213 44,780 32,967 18,583 9,228 52,063 40,450 -60.08%
-
Tax Rate 29.64% 24.79% 23.99% 26.58% 25.35% 22.44% 23.63% -
Total Cost 104,648 405,006 301,195 199,275 97,722 368,164 275,396 -47.56%
-
Net Worth 295,042 279,875 269,556 240,485 265,305 248,996 258,430 9.24%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 16,232 16,285 - - 32,822 16,292 -
Div Payout % - 36.25% 49.40% - - 63.04% 40.28% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 295,042 279,875 269,556 240,485 265,305 248,996 258,430 9.24%
NOSH 1,134,777 1,119,500 1,123,151 1,093,117 1,153,499 1,131,804 1,123,611 0.66%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 8.89% 9.96% 9.87% 8.53% 8.63% 12.39% 12.81% -
ROE 3.46% 16.00% 12.23% 7.73% 3.48% 20.91% 15.65% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.12 40.18 29.75 19.93 9.27 37.13 28.11 -49.42%
EPS 0.90 4.00 2.90 1.70 0.80 4.60 3.60 -60.34%
DPS 0.00 1.45 1.45 0.00 0.00 2.90 1.45 -
NAPS 0.26 0.25 0.24 0.22 0.23 0.22 0.23 8.52%
Adjusted Per Share Value based on latest NOSH - 1,169,374
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.23 40.05 29.75 19.40 9.52 37.41 28.12 -49.07%
EPS 0.91 3.99 2.94 1.65 0.82 4.64 3.60 -60.05%
DPS 0.00 1.45 1.45 0.00 0.00 2.92 1.45 -
NAPS 0.2627 0.2492 0.24 0.2141 0.2362 0.2217 0.2301 9.24%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.48 0.49 0.50 0.51 0.54 0.55 0.54 -
P/RPS 4.74 1.22 1.68 2.56 5.82 1.48 1.92 82.76%
P/EPS 53.33 12.25 17.03 30.00 67.50 11.96 15.00 133.12%
EY 1.87 8.16 5.87 3.33 1.48 8.36 6.67 -57.19%
DY 0.00 2.96 2.90 0.00 0.00 5.27 2.69 -
P/NAPS 1.85 1.96 2.08 2.32 2.35 2.50 2.35 -14.75%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 25/06/12 16/03/12 16/12/11 23/09/11 24/06/11 11/03/11 -
Price 0.46 0.49 0.51 0.50 0.53 0.54 0.55 -
P/RPS 4.54 1.22 1.71 2.51 5.72 1.45 1.96 75.15%
P/EPS 51.11 12.25 17.38 29.41 66.25 11.74 15.28 123.82%
EY 1.96 8.16 5.76 3.40 1.51 8.52 6.55 -55.29%
DY 0.00 2.96 2.84 0.00 0.00 5.37 2.64 -
P/NAPS 1.77 1.96 2.13 2.27 2.30 2.45 2.39 -18.15%

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