[NTPM] YoY Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 1.5%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 601,706 547,514 541,396 506,638 449,786 420,227 383,123 7.80%
PBT 78,189 59,319 69,880 67,364 59,540 67,127 75,445 0.59%
Tax -20,522 -16,677 -15,989 -18,232 -14,760 -15,064 -16,084 4.14%
NP 57,667 42,642 53,891 49,132 44,780 52,063 59,361 -0.48%
-
NP to SH 57,667 42,642 53,891 49,132 44,780 52,063 59,321 -0.46%
-
Tax Rate 26.25% 28.11% 22.88% 27.06% 24.79% 22.44% 21.32% -
Total Cost 544,039 504,872 487,505 457,506 405,006 368,164 323,762 9.02%
-
Net Worth 418,368 359,090 336,818 312,658 279,875 248,996 223,852 10.97%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 18,091 8,191 32,559 32,382 16,232 32,822 32,458 -9.27%
Div Payout % 31.37% 19.21% 60.42% 65.91% 36.25% 63.04% 54.72% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 418,368 359,090 336,818 312,658 279,875 248,996 223,852 10.97%
NOSH 1,130,725 1,122,157 1,122,729 1,116,636 1,119,500 1,131,804 1,119,264 0.16%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.58% 7.79% 9.95% 9.70% 9.96% 12.39% 15.49% -
ROE 13.78% 11.88% 16.00% 15.71% 16.00% 20.91% 26.50% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 53.21 48.79 48.22 45.37 40.18 37.13 34.23 7.62%
EPS 5.10 3.80 4.80 4.40 4.00 4.60 5.30 -0.63%
DPS 1.60 0.73 2.90 2.90 1.45 2.90 2.90 -9.42%
NAPS 0.37 0.32 0.30 0.28 0.25 0.22 0.20 10.78%
Adjusted Per Share Value based on latest NOSH - 1,068,916
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 37.14 33.80 33.42 31.27 27.76 25.94 23.65 7.80%
EPS 3.56 2.63 3.33 3.03 2.76 3.21 3.66 -0.46%
DPS 1.12 0.51 2.01 2.00 1.00 2.03 2.00 -9.20%
NAPS 0.2583 0.2217 0.2079 0.193 0.1728 0.1537 0.1382 10.97%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.96 0.72 0.865 0.475 0.49 0.55 0.58 -
P/RPS 1.80 1.48 1.79 1.05 1.22 1.48 1.69 1.05%
P/EPS 18.82 18.95 18.02 10.80 12.25 11.96 10.94 9.45%
EY 5.31 5.28 5.55 9.26 8.16 8.36 9.14 -8.64%
DY 1.67 1.01 3.35 6.11 2.96 5.27 5.00 -16.69%
P/NAPS 2.59 2.25 2.88 1.70 1.96 2.50 2.90 -1.86%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 22/06/15 20/06/14 21/06/13 25/06/12 24/06/11 29/06/10 -
Price 0.88 0.70 0.875 0.545 0.49 0.54 0.60 -
P/RPS 1.65 1.43 1.81 1.20 1.22 1.45 1.75 -0.97%
P/EPS 17.25 18.42 18.23 12.39 12.25 11.74 11.32 7.26%
EY 5.80 5.43 5.49 8.07 8.16 8.52 8.83 -6.75%
DY 1.82 1.04 3.31 5.32 2.96 5.37 4.83 -15.00%
P/NAPS 2.38 2.19 2.92 1.95 1.96 2.45 3.00 -3.78%

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