[NTPM] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -11.41%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 138,091 132,244 135,964 140,027 133,654 131,751 126,352 6.08%
PBT 12,557 9,845 13,814 18,847 20,636 16,583 17,077 -18.48%
Tax -3,359 -2,843 -2,111 -4,654 -4,615 -4,608 -4,250 -14.48%
NP 9,198 7,002 11,703 14,193 16,021 11,975 12,827 -19.83%
-
NP to SH 9,198 7,002 11,703 14,193 16,021 11,975 12,827 -19.83%
-
Tax Rate 26.75% 28.88% 15.28% 24.69% 22.36% 27.79% 24.89% -
Total Cost 128,893 125,242 124,261 125,834 117,633 119,776 113,525 8.80%
-
Net Worth 344,925 361,769 351,090 338,448 343,307 315,704 299,296 9.89%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 16,969 15,830 - - 15,499 -
Div Payout % - - 145.00% 111.54% - - 120.83% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 344,925 361,769 351,090 338,448 343,307 315,704 299,296 9.89%
NOSH 1,149,749 1,166,999 1,170,300 1,091,769 1,144,357 1,088,636 1,068,916 4.96%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.66% 5.29% 8.61% 10.14% 11.99% 9.09% 10.15% -
ROE 2.67% 1.94% 3.33% 4.19% 4.67% 3.79% 4.29% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 12.01 11.33 11.62 12.83 11.68 12.10 11.82 1.06%
EPS 0.80 0.60 1.00 1.30 1.40 1.10 1.20 -23.62%
DPS 0.00 0.00 1.45 1.45 0.00 0.00 1.45 -
NAPS 0.30 0.31 0.30 0.31 0.30 0.29 0.28 4.69%
Adjusted Per Share Value based on latest NOSH - 1,091,769
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.52 8.16 8.39 8.64 8.25 8.13 7.80 6.04%
EPS 0.57 0.43 0.72 0.88 0.99 0.74 0.79 -19.50%
DPS 0.00 0.00 1.05 0.98 0.00 0.00 0.96 -
NAPS 0.2129 0.2233 0.2167 0.2089 0.2119 0.1949 0.1848 9.86%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.71 0.82 0.865 0.83 0.67 0.555 0.475 -
P/RPS 5.91 7.24 7.45 6.47 5.74 4.59 4.02 29.20%
P/EPS 88.75 136.67 86.50 63.85 47.86 50.45 39.58 71.06%
EY 1.13 0.73 1.16 1.57 2.09 1.98 2.53 -41.48%
DY 0.00 0.00 1.68 1.75 0.00 0.00 3.05 -
P/NAPS 2.37 2.65 2.88 2.68 2.23 1.91 1.70 24.72%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 19/12/14 05/09/14 20/06/14 21/03/14 13/12/13 20/09/13 21/06/13 -
Price 0.68 0.80 0.875 0.85 0.75 0.62 0.545 -
P/RPS 5.66 7.06 7.53 6.63 6.42 5.12 4.61 14.61%
P/EPS 85.00 133.33 87.50 65.38 53.57 56.36 45.42 51.68%
EY 1.18 0.75 1.14 1.53 1.87 1.77 2.20 -33.91%
DY 0.00 0.00 1.66 1.71 0.00 0.00 2.66 -
P/NAPS 2.27 2.58 2.92 2.74 2.50 2.14 1.95 10.63%

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