[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 131.36%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 143,395 547,514 412,723 270,335 132,244 541,396 405,432 -50.08%
PBT 17,801 59,319 40,940 22,401 9,845 69,880 56,066 -53.55%
Tax -4,880 -16,677 -11,473 -6,201 -2,843 -15,989 -13,878 -50.27%
NP 12,921 42,642 29,467 16,200 7,002 53,891 42,188 -54.66%
-
NP to SH 12,921 42,642 29,467 16,200 7,002 53,891 42,188 -54.66%
-
Tax Rate 27.41% 28.11% 28.02% 27.68% 28.88% 22.88% 24.75% -
Total Cost 130,474 504,872 383,256 254,135 125,242 487,505 363,244 -49.56%
-
Net Worth 355,327 359,090 362,670 347,142 361,769 336,818 344,165 2.15%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 8,191 8,273 - - 32,559 16,098 -
Div Payout % - 19.21% 28.08% - - 60.42% 38.16% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 355,327 359,090 362,670 347,142 361,769 336,818 344,165 2.15%
NOSH 1,076,749 1,122,157 1,133,346 1,157,142 1,166,999 1,122,729 1,110,210 -2.02%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.01% 7.79% 7.14% 5.99% 5.29% 9.95% 10.41% -
ROE 3.64% 11.88% 8.13% 4.67% 1.94% 16.00% 12.26% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.32 48.79 36.42 23.36 11.33 48.22 36.52 -49.04%
EPS 1.20 3.80 2.60 1.40 0.60 4.80 3.80 -53.72%
DPS 0.00 0.73 0.73 0.00 0.00 2.90 1.45 -
NAPS 0.33 0.32 0.32 0.30 0.31 0.30 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 1,149,749
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 12.77 48.75 36.75 24.07 11.77 48.20 36.10 -50.07%
EPS 1.15 3.80 2.62 1.44 0.62 4.80 3.76 -54.70%
DPS 0.00 0.73 0.74 0.00 0.00 2.90 1.43 -
NAPS 0.3164 0.3197 0.3229 0.3091 0.3221 0.2999 0.3064 2.17%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.68 0.72 0.655 0.71 0.82 0.865 0.83 -
P/RPS 5.11 1.48 1.80 3.04 7.24 1.79 2.27 72.01%
P/EPS 56.67 18.95 25.19 50.71 136.67 18.02 21.84 89.15%
EY 1.76 5.28 3.97 1.97 0.73 5.55 4.58 -47.23%
DY 0.00 1.01 1.11 0.00 0.00 3.35 1.75 -
P/NAPS 2.06 2.25 2.05 2.37 2.65 2.88 2.68 -16.12%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 11/09/15 22/06/15 20/03/15 19/12/14 05/09/14 20/06/14 21/03/14 -
Price 0.72 0.70 0.72 0.68 0.80 0.875 0.85 -
P/RPS 5.41 1.43 1.98 2.91 7.06 1.81 2.33 75.61%
P/EPS 60.00 18.42 27.69 48.57 133.33 18.23 22.37 93.39%
EY 1.67 5.43 3.61 2.06 0.75 5.49 4.47 -48.22%
DY 0.00 1.04 1.01 0.00 0.00 3.31 1.71 -
P/NAPS 2.18 2.19 2.25 2.27 2.58 2.92 2.74 -14.17%

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