[NTPM] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -17.54%
YoY- -8.76%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 142,388 138,091 132,244 135,964 140,027 133,654 131,751 5.29%
PBT 18,538 12,557 9,845 13,814 18,847 20,636 16,583 7.69%
Tax -5,272 -3,359 -2,843 -2,111 -4,654 -4,615 -4,608 9.36%
NP 13,266 9,198 7,002 11,703 14,193 16,021 11,975 7.04%
-
NP to SH 13,266 9,198 7,002 11,703 14,193 16,021 11,975 7.04%
-
Tax Rate 28.44% 26.75% 28.88% 15.28% 24.69% 22.36% 27.79% -
Total Cost 129,122 128,893 125,242 124,261 125,834 117,633 119,776 5.12%
-
Net Worth 353,759 344,925 361,769 351,090 338,448 343,307 315,704 7.86%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 8,070 - - 16,969 15,830 - - -
Div Payout % 60.83% - - 145.00% 111.54% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 353,759 344,925 361,769 351,090 338,448 343,307 315,704 7.86%
NOSH 1,105,499 1,149,749 1,166,999 1,170,300 1,091,769 1,144,357 1,088,636 1.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 9.32% 6.66% 5.29% 8.61% 10.14% 11.99% 9.09% -
ROE 3.75% 2.67% 1.94% 3.33% 4.19% 4.67% 3.79% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 12.88 12.01 11.33 11.62 12.83 11.68 12.10 4.24%
EPS 1.20 0.80 0.60 1.00 1.30 1.40 1.10 5.95%
DPS 0.73 0.00 0.00 1.45 1.45 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.30 0.31 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 1,170,300
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 8.79 8.52 8.16 8.39 8.64 8.25 8.13 5.32%
EPS 0.82 0.57 0.43 0.72 0.88 0.99 0.74 7.06%
DPS 0.50 0.00 0.00 1.05 0.98 0.00 0.00 -
NAPS 0.2184 0.2129 0.2233 0.2167 0.2089 0.2119 0.1949 7.86%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.655 0.71 0.82 0.865 0.83 0.67 0.555 -
P/RPS 5.09 5.91 7.24 7.45 6.47 5.74 4.59 7.11%
P/EPS 54.58 88.75 136.67 86.50 63.85 47.86 50.45 5.37%
EY 1.83 1.13 0.73 1.16 1.57 2.09 1.98 -5.10%
DY 1.11 0.00 0.00 1.68 1.75 0.00 0.00 -
P/NAPS 2.05 2.37 2.65 2.88 2.68 2.23 1.91 4.81%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 20/03/15 19/12/14 05/09/14 20/06/14 21/03/14 13/12/13 20/09/13 -
Price 0.72 0.68 0.80 0.875 0.85 0.75 0.62 -
P/RPS 5.59 5.66 7.06 7.53 6.63 6.42 5.12 6.01%
P/EPS 60.00 85.00 133.33 87.50 65.38 53.57 56.36 4.24%
EY 1.67 1.18 0.75 1.14 1.53 1.87 1.77 -3.79%
DY 1.01 0.00 0.00 1.66 1.71 0.00 0.00 -
P/NAPS 2.25 2.27 2.58 2.92 2.74 2.50 2.14 3.38%

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