[NTPM] YoY Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 0.69%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 540,670 530,808 466,770 435,716 401,954 376,248 343,738 7.83%
PBT 44,802 74,438 62,936 50,622 64,730 73,966 47,862 -1.09%
Tax -12,402 -18,448 -17,980 -13,456 -15,242 -16,706 -9,908 3.81%
NP 32,400 55,990 44,956 37,166 49,488 57,260 37,954 -2.60%
-
NP to SH 32,400 55,990 44,956 37,166 49,488 57,180 37,944 -2.59%
-
Tax Rate 27.68% 24.78% 28.57% 26.58% 23.55% 22.59% 20.70% -
Total Cost 508,270 474,818 421,814 398,550 352,466 318,988 305,784 8.83%
-
Net Worth 347,142 335,940 303,453 240,485 236,192 217,283 189,720 10.58%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 347,142 335,940 303,453 240,485 236,192 217,283 189,720 10.58%
NOSH 1,157,142 1,119,800 1,123,900 1,093,117 1,124,727 1,143,600 632,400 10.58%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.99% 10.55% 9.63% 8.53% 12.31% 15.22% 11.04% -
ROE 9.33% 16.67% 14.81% 15.45% 20.95% 26.32% 20.00% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 46.72 47.40 41.53 39.86 35.74 32.90 54.35 -2.48%
EPS 2.80 5.00 4.00 3.40 4.40 5.00 6.00 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.27 0.22 0.21 0.19 0.30 0.00%
Adjusted Per Share Value based on latest NOSH - 1,169,374
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 33.37 32.77 28.81 26.90 24.81 23.23 21.22 7.83%
EPS 2.00 3.46 2.78 2.29 3.05 3.53 2.34 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.2074 0.1873 0.1484 0.1458 0.1341 0.1171 10.59%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.71 0.67 0.44 0.51 0.57 0.51 0.26 -
P/RPS 1.52 1.41 1.06 1.28 1.59 1.55 0.48 21.17%
P/EPS 25.36 13.40 11.00 15.00 12.95 10.20 4.33 34.24%
EY 3.94 7.46 9.09 6.67 7.72 9.80 23.08 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.23 1.63 2.32 2.71 2.68 0.87 18.16%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 19/12/14 13/12/13 14/12/12 16/12/11 08/12/10 30/12/09 22/12/08 -
Price 0.68 0.75 0.44 0.50 0.56 0.56 0.28 -
P/RPS 1.46 1.58 1.06 1.25 1.57 1.70 0.52 18.76%
P/EPS 24.29 15.00 11.00 14.71 12.73 11.20 4.67 31.61%
EY 4.12 6.67 9.09 6.80 7.86 8.93 21.43 -24.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.50 1.63 2.27 2.67 2.95 0.93 16.02%

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