[NTPM] YoY Cumulative 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- 101.38%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 270,335 265,404 233,385 217,858 200,977 188,124 171,869 7.83%
PBT 22,401 37,219 31,468 25,311 32,365 36,983 23,931 -1.09%
Tax -6,201 -9,224 -8,990 -6,728 -7,621 -8,353 -4,954 3.81%
NP 16,200 27,995 22,478 18,583 24,744 28,630 18,977 -2.60%
-
NP to SH 16,200 27,995 22,478 18,583 24,744 28,590 18,972 -2.59%
-
Tax Rate 27.68% 24.78% 28.57% 26.58% 23.55% 22.59% 20.70% -
Total Cost 254,135 237,409 210,907 199,275 176,233 159,494 152,892 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 4.67% 8.33% 7.41% 7.73% 10.48% 13.16% 10.00% -
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 23.36 23.70 20.77 19.93 17.87 16.45 27.18 -2.49%
EPS 1.40 2.50 2.00 1.70 2.20 2.50 3.00 -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 16.69 16.38 14.41 13.45 12.41 11.61 10.61 7.83%
EPS 1.00 1.73 1.39 1.15 1.53 1.76 1.17 -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 3.04 2.83 2.12 2.56 3.19 3.10 0.96 21.17%
P/EPS 50.71 26.80 22.00 30.00 25.91 20.40 8.67 34.21%
EY 1.97 3.73 4.55 3.33 3.86 4.90 11.54 -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 2.91 3.16 2.12 2.51 3.13 3.40 1.03 18.88%
P/EPS 48.57 30.00 22.00 29.41 25.45 22.40 9.33 31.63%
EY 2.06 3.33 4.55 3.40 3.93 4.46 10.71 -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