[NTPM] QoQ Quarter Result on 30-Apr-2012 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -17.87%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 127,521 118,524 114,861 115,625 116,304 110,908 106,950 12.38%
PBT 18,819 16,953 14,515 16,166 18,063 12,949 12,362 32.16%
Tax -4,992 -4,688 -4,302 -4,352 -3,679 -3,594 -3,134 36.19%
NP 13,827 12,265 10,213 11,814 14,384 9,355 9,228 30.78%
-
NP to SH 13,827 12,265 10,213 11,814 14,384 9,355 9,228 30.78%
-
Tax Rate 26.53% 27.65% 29.64% 26.92% 20.37% 27.76% 25.35% -
Total Cost 113,694 106,259 104,648 103,811 101,920 101,553 97,722 10.56%
-
Net Worth 322,629 301,050 295,042 268,499 269,556 257,262 265,305 13.86%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 16,707 - - - 16,285 - - -
Div Payout % 120.83% - - - 113.22% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 322,629 301,050 295,042 268,499 269,556 257,262 265,305 13.86%
NOSH 1,152,249 1,114,999 1,134,777 1,073,999 1,123,151 1,169,374 1,153,499 -0.07%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 10.84% 10.35% 8.89% 10.22% 12.37% 8.43% 8.63% -
ROE 4.29% 4.07% 3.46% 4.40% 5.34% 3.64% 3.48% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 11.07 10.63 10.12 10.77 10.36 9.48 9.27 12.49%
EPS 1.20 1.10 0.90 1.10 1.30 0.80 0.80 30.87%
DPS 1.45 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.25 0.24 0.22 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 1,073,999
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 7.87 7.32 7.09 7.14 7.18 6.85 6.60 12.38%
EPS 0.85 0.76 0.63 0.73 0.89 0.58 0.57 30.36%
DPS 1.03 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.1992 0.1858 0.1821 0.1657 0.1664 0.1588 0.1638 13.86%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.45 0.44 0.48 0.49 0.50 0.51 0.54 -
P/RPS 4.07 4.14 4.74 4.55 4.83 5.38 5.82 -21.12%
P/EPS 37.50 40.00 53.33 44.55 39.04 63.75 67.50 -32.29%
EY 2.67 2.50 1.87 2.24 2.56 1.57 1.48 47.93%
DY 3.22 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 1.61 1.63 1.85 1.96 2.08 2.32 2.35 -22.19%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 11/03/13 14/12/12 21/09/12 25/06/12 16/03/12 16/12/11 23/09/11 -
Price 0.48 0.44 0.46 0.49 0.51 0.50 0.53 -
P/RPS 4.34 4.14 4.54 4.55 4.93 5.27 5.72 -16.74%
P/EPS 40.00 40.00 51.11 44.55 39.82 62.50 66.25 -28.45%
EY 2.50 2.50 1.96 2.24 2.51 1.60 1.51 39.73%
DY 3.02 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 1.71 1.63 1.77 1.96 2.13 2.27 2.30 -17.85%

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