[NTPM] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 7.68%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 609,400 550,297 540,576 481,208 445,549 421,128 386,274 7.89%
PBT 87,158 54,586 74,754 67,049 57,832 70,617 77,416 1.99%
Tax -23,665 -15,297 -18,504 -18,642 -13,876 -16,684 -17,166 5.49%
NP 63,493 39,289 56,250 48,406 43,956 53,933 60,249 0.87%
-
NP to SH 63,493 39,289 56,250 48,406 43,956 53,933 60,196 0.89%
-
Tax Rate 27.15% 28.02% 24.75% 27.80% 23.99% 23.63% 22.17% -
Total Cost 545,906 511,008 484,325 432,801 401,593 367,194 326,025 8.96%
-
Net Worth 419,509 362,670 344,165 317,668 269,556 258,430 237,021 9.97%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 12,093 11,031 21,464 21,934 21,714 21,723 21,821 -9.36%
Div Payout % 19.05% 28.08% 38.16% 45.31% 49.40% 40.28% 36.25% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 419,509 362,670 344,165 317,668 269,556 258,430 237,021 9.97%
NOSH 1,133,809 1,133,346 1,110,210 1,134,531 1,123,151 1,123,611 1,128,674 0.07%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 10.42% 7.14% 10.41% 10.06% 9.87% 12.81% 15.60% -
ROE 15.14% 10.83% 16.34% 15.24% 16.31% 20.87% 25.40% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 53.75 48.56 48.69 42.41 39.67 37.48 34.22 7.81%
EPS 5.60 3.47 5.07 4.27 3.87 4.80 5.33 0.82%
DPS 1.07 0.97 1.93 1.93 1.93 1.93 1.93 -9.35%
NAPS 0.37 0.32 0.31 0.28 0.24 0.23 0.21 9.89%
Adjusted Per Share Value based on latest NOSH - 1,152,249
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 37.62 33.97 33.37 29.70 27.50 26.00 23.84 7.89%
EPS 3.92 2.43 3.47 2.99 2.71 3.33 3.72 0.87%
DPS 0.75 0.68 1.32 1.35 1.34 1.34 1.35 -9.32%
NAPS 0.259 0.2239 0.2124 0.1961 0.1664 0.1595 0.1463 9.98%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.915 0.655 0.83 0.45 0.50 0.54 0.57 -
P/RPS 1.70 1.35 1.70 1.06 1.26 1.44 1.67 0.29%
P/EPS 16.34 18.89 16.38 10.55 12.78 11.25 10.69 7.32%
EY 6.12 5.29 6.10 9.48 7.83 8.89 9.36 -6.83%
DY 1.17 1.49 2.33 4.30 3.87 3.58 3.39 -16.24%
P/NAPS 2.47 2.05 2.68 1.61 2.08 2.35 2.71 -1.53%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 20/03/15 21/03/14 11/03/13 16/03/12 11/03/11 12/03/10 -
Price 1.06 0.72 0.85 0.48 0.51 0.55 0.60 -
P/RPS 1.97 1.48 1.75 1.13 1.29 1.47 1.75 1.99%
P/EPS 18.93 20.77 16.78 11.25 13.03 11.46 11.25 9.05%
EY 5.28 4.81 5.96 8.89 7.67 8.73 8.89 -8.31%
DY 1.01 1.35 2.27 4.03 3.79 3.52 3.22 -17.56%
P/NAPS 2.86 2.25 2.74 1.71 2.13 2.39 2.86 0.00%

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