[NTPM] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -2.51%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 605,724 573,580 528,976 527,004 459,444 427,800 378,016 8.16%
PBT 56,060 71,204 39,380 66,332 58,060 49,448 66,184 -2.72%
Tax -18,536 -19,520 -11,372 -18,432 -17,208 -12,536 -16,548 1.90%
NP 37,524 51,684 28,008 47,900 40,852 36,912 49,636 -4.55%
-
NP to SH 37,524 51,684 28,008 47,900 40,852 36,912 49,636 -4.55%
-
Tax Rate 33.06% 27.41% 28.88% 27.79% 29.64% 25.35% 25.00% -
Total Cost 568,200 521,896 500,968 479,104 418,592 390,888 328,380 9.55%
-
Net Worth 433,871 355,327 361,769 315,704 295,042 265,305 236,899 10.60%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 433,871 355,327 361,769 315,704 295,042 265,305 236,899 10.60%
NOSH 1,172,624 1,076,749 1,166,999 1,088,636 1,134,777 1,153,499 1,128,090 0.64%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.19% 9.01% 5.29% 9.09% 8.89% 8.63% 13.13% -
ROE 8.65% 14.55% 7.74% 15.17% 13.85% 13.91% 20.95% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 51.66 53.27 45.33 48.41 40.49 37.09 33.51 7.47%
EPS 3.20 4.80 2.40 4.40 3.60 3.20 4.40 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.33 0.31 0.29 0.26 0.23 0.21 9.89%
Adjusted Per Share Value based on latest NOSH - 1,088,636
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 53.93 51.07 47.10 46.92 40.90 38.09 33.66 8.16%
EPS 3.34 4.60 2.49 4.26 3.64 3.29 4.42 -4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.3164 0.3221 0.2811 0.2627 0.2362 0.2109 10.60%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.84 0.68 0.82 0.555 0.48 0.54 0.59 -
P/RPS 1.63 1.28 1.81 1.15 1.19 1.46 1.76 -1.26%
P/EPS 26.25 14.17 34.17 12.61 13.33 16.88 13.41 11.83%
EY 3.81 7.06 2.93 7.93 7.50 5.93 7.46 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.06 2.65 1.91 1.85 2.35 2.81 -3.49%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 11/09/15 05/09/14 20/09/13 21/09/12 23/09/11 03/09/10 -
Price 0.87 0.72 0.80 0.62 0.46 0.53 0.60 -
P/RPS 1.68 1.35 1.76 1.28 1.14 1.43 1.79 -1.05%
P/EPS 27.19 15.00 33.33 14.09 12.78 16.56 13.64 12.17%
EY 3.68 6.67 3.00 7.10 7.83 6.04 7.33 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.18 2.58 2.14 1.77 2.30 2.86 -3.21%

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