[NTPM] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 133.78%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 315,641 296,027 270,335 265,404 233,385 217,858 200,977 7.80%
PBT 35,692 41,114 22,401 37,219 31,468 25,311 32,365 1.64%
Tax -10,267 -11,150 -6,201 -9,224 -8,990 -6,728 -7,621 5.08%
NP 25,425 29,964 16,200 27,995 22,478 18,583 24,744 0.45%
-
NP to SH 25,425 29,964 16,200 27,995 22,478 18,583 24,744 0.45%
-
Tax Rate 28.77% 27.12% 27.68% 24.78% 28.57% 26.58% 23.55% -
Total Cost 290,216 266,063 254,135 237,409 210,907 199,275 176,233 8.66%
-
Net Worth 426,792 388,422 347,142 335,940 303,453 240,485 236,192 10.35%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 17,970 - - - - - - -
Div Payout % 70.68% - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 426,792 388,422 347,142 335,940 303,453 240,485 236,192 10.35%
NOSH 1,123,137 1,109,777 1,157,142 1,119,800 1,123,900 1,093,117 1,124,727 -0.02%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.06% 10.12% 5.99% 10.55% 9.63% 8.53% 12.31% -
ROE 5.96% 7.71% 4.67% 8.33% 7.41% 7.73% 10.48% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 28.10 26.67 23.36 23.70 20.77 19.93 17.87 7.82%
EPS 2.30 2.70 1.40 2.50 2.00 1.70 2.20 0.74%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.30 0.30 0.27 0.22 0.21 10.37%
Adjusted Per Share Value based on latest NOSH - 1,144,357
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 19.48 18.27 16.69 16.38 14.41 13.45 12.41 7.79%
EPS 1.57 1.85 1.00 1.73 1.39 1.15 1.53 0.43%
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2635 0.2398 0.2143 0.2074 0.1873 0.1484 0.1458 10.35%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.84 0.70 0.71 0.67 0.44 0.51 0.57 -
P/RPS 2.99 2.62 3.04 2.83 2.12 2.56 3.19 -1.07%
P/EPS 37.11 25.93 50.71 26.80 22.00 30.00 25.91 6.16%
EY 2.69 3.86 1.97 3.73 4.55 3.33 3.86 -5.83%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.00 2.37 2.23 1.63 2.32 2.71 -3.33%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 02/12/16 14/12/15 19/12/14 13/12/13 14/12/12 16/12/11 08/12/10 -
Price 0.82 0.745 0.68 0.75 0.44 0.50 0.56 -
P/RPS 2.92 2.79 2.91 3.16 2.12 2.51 3.13 -1.14%
P/EPS 36.22 27.59 48.57 30.00 22.00 29.41 25.45 6.05%
EY 2.76 3.62 2.06 3.33 4.55 3.40 3.93 -5.71%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.13 2.27 2.50 1.63 2.27 2.67 -3.46%

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