[NTPM] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -7.23%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 144,655 134,790 135,964 126,352 115,625 104,381 93,417 7.55%
PBT 12,820 18,379 13,814 17,077 16,166 14,163 17,382 -4.94%
Tax -2,773 -5,204 -2,111 -4,250 -4,352 -2,550 -3,209 -2.40%
NP 10,047 13,175 11,703 12,827 11,814 11,613 14,173 -5.56%
-
NP to SH 10,047 13,175 11,703 12,827 11,814 11,613 14,173 -5.56%
-
Tax Rate 21.63% 28.31% 15.28% 24.89% 26.92% 18.00% 18.46% -
Total Cost 134,608 121,615 124,261 113,525 103,811 92,768 79,244 9.22%
-
Net Worth 413,043 351,333 351,090 299,296 268,499 255,485 218,046 11.22%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 8,930 - 16,969 15,499 - 16,838 15,808 -9.07%
Div Payout % 88.89% - 145.00% 120.83% - 145.00% 111.54% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 413,043 351,333 351,090 299,296 268,499 255,485 218,046 11.22%
NOSH 1,116,333 1,097,916 1,170,300 1,068,916 1,073,999 1,161,300 1,090,230 0.39%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.95% 9.77% 8.61% 10.15% 10.22% 11.13% 15.17% -
ROE 2.43% 3.75% 3.33% 4.29% 4.40% 4.55% 6.50% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 12.96 12.28 11.62 11.82 10.77 8.99 8.57 7.12%
EPS 0.90 1.20 1.00 1.20 1.10 1.00 1.30 -5.93%
DPS 0.80 0.00 1.45 1.45 0.00 1.45 1.45 -9.42%
NAPS 0.37 0.32 0.30 0.28 0.25 0.22 0.20 10.78%
Adjusted Per Share Value based on latest NOSH - 1,068,916
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.93 8.32 8.39 7.80 7.14 6.44 5.77 7.54%
EPS 0.62 0.81 0.72 0.79 0.73 0.72 0.87 -5.48%
DPS 0.55 0.00 1.05 0.96 0.00 1.04 0.98 -9.17%
NAPS 0.255 0.2169 0.2167 0.1848 0.1657 0.1577 0.1346 11.22%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.96 0.72 0.865 0.475 0.49 0.55 0.58 -
P/RPS 7.41 5.86 7.45 4.02 4.55 6.12 6.77 1.51%
P/EPS 106.67 60.00 86.50 39.58 44.55 55.00 44.62 15.61%
EY 0.94 1.67 1.16 2.53 2.24 1.82 2.24 -13.46%
DY 0.83 0.00 1.68 3.05 0.00 2.64 2.50 -16.77%
P/NAPS 2.59 2.25 2.88 1.70 1.96 2.50 2.90 -1.86%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 22/06/15 20/06/14 21/06/13 25/06/12 24/06/11 29/06/10 -
Price 0.88 0.70 0.875 0.545 0.49 0.54 0.60 -
P/RPS 6.79 5.70 7.53 4.61 4.55 6.01 7.00 -0.50%
P/EPS 97.78 58.33 87.50 45.42 44.55 54.00 46.15 13.31%
EY 1.02 1.71 1.14 2.20 2.24 1.85 2.17 -11.81%
DY 0.91 0.00 1.66 2.66 0.00 2.69 2.42 -15.02%
P/NAPS 2.38 2.19 2.92 1.95 1.96 2.45 3.00 -3.78%

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