[NTPM] YoY Cumulative 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- 61.51%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 457,050 412,723 405,432 360,906 334,162 315,846 289,706 7.89%
PBT 65,369 40,940 56,066 50,287 43,374 52,963 58,062 1.99%
Tax -17,749 -11,473 -13,878 -13,982 -10,407 -12,513 -12,875 5.49%
NP 47,620 29,467 42,188 36,305 32,967 40,450 45,187 0.87%
-
NP to SH 47,620 29,467 42,188 36,305 32,967 40,450 45,147 0.89%
-
Tax Rate 27.15% 28.02% 24.75% 27.80% 23.99% 23.63% 22.17% -
Total Cost 409,430 383,256 363,244 324,601 301,195 275,396 244,519 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 9,070 8,273 16,098 16,450 16,285 16,292 16,365 -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 1,128,675 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 11.35% 8.13% 12.26% 11.43% 12.23% 15.65% 19.05% -
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 40.31 36.42 36.52 31.81 29.75 28.11 25.67 7.80%
EPS 4.20 2.60 3.80 3.20 2.90 3.60 4.00 0.81%
DPS 0.80 0.73 1.45 1.45 1.45 1.45 1.45 -9.43%
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 28.21 25.48 25.03 22.28 20.63 19.50 17.88 7.89%
EPS 2.94 1.82 2.60 2.24 2.04 2.50 2.79 0.87%
DPS 0.56 0.51 0.99 1.02 1.01 1.01 1.01 -9.35%
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 2.27 1.80 2.27 1.41 1.68 1.92 2.22 0.37%
P/EPS 21.79 25.19 21.84 14.06 17.03 15.00 14.25 7.33%
EY 4.59 3.97 4.58 7.11 5.87 6.67 7.02 -6.83%
DY 0.87 1.11 1.75 3.22 2.90 2.69 2.54 -16.34%
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 2.63 1.98 2.33 1.51 1.71 1.96 2.34 1.96%
P/EPS 25.24 27.69 22.37 15.00 17.38 15.28 15.00 9.05%
EY 3.96 3.61 4.47 6.67 5.76 6.55 6.67 -8.31%
DY 0.75 1.01 1.71 3.02 2.84 2.64 2.42 -17.72%
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