[NTPM] YoY Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -69.7%
YoY- 84.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 172,403 176,150 151,431 143,395 132,244 131,751 114,861 6.99%
PBT 10,490 17,877 14,015 17,801 9,845 16,583 14,515 -5.26%
Tax -3,908 -5,758 -4,634 -4,880 -2,843 -4,608 -4,302 -1.58%
NP 6,582 12,119 9,381 12,921 7,002 11,975 10,213 -7.05%
-
NP to SH 6,582 12,119 9,381 12,921 7,002 11,975 10,213 -7.05%
-
Tax Rate 37.25% 32.21% 33.06% 27.41% 28.88% 27.79% 29.64% -
Total Cost 165,821 164,031 142,050 130,474 125,242 119,776 104,648 7.96%
-
Net Worth 460,470 460,479 433,871 355,327 361,769 315,704 295,042 7.69%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 460,470 460,479 433,871 355,327 361,769 315,704 295,042 7.69%
NOSH 1,123,100 1,123,120 1,172,624 1,076,749 1,166,999 1,088,636 1,134,777 -0.17%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.82% 6.88% 6.19% 9.01% 5.29% 9.09% 8.89% -
ROE 1.43% 2.63% 2.16% 3.64% 1.94% 3.79% 3.46% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 15.35 15.68 12.91 13.32 11.33 12.10 10.12 7.18%
EPS 0.60 1.10 0.80 1.20 0.60 1.10 0.90 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.37 0.33 0.31 0.29 0.26 7.88%
Adjusted Per Share Value based on latest NOSH - 1,076,749
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 15.35 15.68 13.48 12.77 11.77 11.73 10.23 6.99%
EPS 0.59 1.08 0.84 1.15 0.62 1.07 0.91 -6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.3863 0.3164 0.3221 0.2811 0.2627 7.69%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.585 0.79 0.84 0.68 0.82 0.555 0.48 -
P/RPS 3.81 5.04 6.50 5.11 7.24 4.59 4.74 -3.57%
P/EPS 99.82 73.21 105.00 56.67 136.67 50.45 53.33 11.00%
EY 1.00 1.37 0.95 1.76 0.73 1.98 1.87 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.93 2.27 2.06 2.65 1.91 1.85 -4.19%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 21/09/18 21/09/17 23/09/16 11/09/15 05/09/14 20/09/13 21/09/12 -
Price 0.545 0.785 0.87 0.72 0.80 0.62 0.46 -
P/RPS 3.55 5.01 6.74 5.41 7.06 5.12 4.54 -4.01%
P/EPS 92.99 72.75 108.75 60.00 133.33 56.36 51.11 10.48%
EY 1.08 1.37 0.92 1.67 0.75 1.77 1.96 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.91 2.35 2.18 2.58 2.14 1.77 -4.64%

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