[NTPM] YoY Cumulative 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- -75.63%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 151,431 143,395 132,244 131,751 114,861 106,950 94,504 8.16%
PBT 14,015 17,801 9,845 16,583 14,515 12,362 16,546 -2.72%
Tax -4,634 -4,880 -2,843 -4,608 -4,302 -3,134 -4,137 1.90%
NP 9,381 12,921 7,002 11,975 10,213 9,228 12,409 -4.55%
-
NP to SH 9,381 12,921 7,002 11,975 10,213 9,228 12,409 -4.55%
-
Tax Rate 33.06% 27.41% 28.88% 27.79% 29.64% 25.35% 25.00% -
Total Cost 142,050 130,474 125,242 119,776 104,648 97,722 82,095 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 2.16% 3.64% 1.94% 3.79% 3.46% 3.48% 5.24% -
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 12.91 13.32 11.33 12.10 10.12 9.27 8.38 7.46%
EPS 0.80 1.20 0.60 1.10 0.90 0.80 1.10 -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 9.35 8.85 8.16 8.13 7.09 6.60 5.83 8.18%
EPS 0.58 0.80 0.43 0.74 0.63 0.57 0.77 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2678 0.2193 0.2233 0.1949 0.1821 0.1638 0.1462 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 6.50 5.11 7.24 4.59 4.74 5.82 7.04 -1.32%
P/EPS 105.00 56.67 136.67 50.45 53.33 67.50 53.64 11.83%
EY 0.95 1.76 0.73 1.98 1.87 1.48 1.86 -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 6.74 5.41 7.06 5.12 4.54 5.72 7.16 -1.00%
P/EPS 108.75 60.00 133.33 56.36 51.11 66.25 54.55 12.17%
EY 0.92 1.67 0.75 1.77 1.96 1.51 1.83 -10.81%
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