[NTPM] YoY Quarter Result on 31-Jan-2012 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 53.76%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 142,388 140,027 127,521 116,304 114,869 101,583 91,574 7.63%
PBT 18,538 18,847 18,819 18,063 20,598 21,079 16,436 2.02%
Tax -5,272 -4,654 -4,992 -3,679 -4,892 -4,522 -4,124 4.17%
NP 13,266 14,193 13,827 14,384 15,706 16,557 12,312 1.25%
-
NP to SH 13,266 14,193 13,827 14,384 15,706 16,557 12,278 1.29%
-
Tax Rate 28.44% 24.69% 26.53% 20.37% 23.75% 21.45% 25.09% -
Total Cost 129,122 125,834 113,694 101,920 99,163 85,026 79,262 8.46%
-
Net Worth 353,759 338,448 322,629 269,556 258,027 231,797 196,447 10.29%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 8,070 15,830 16,707 16,285 16,266 16,005 7,182 1.96%
Div Payout % 60.83% 111.54% 120.83% 113.22% 103.57% 96.67% 58.50% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 353,759 338,448 322,629 269,556 258,027 231,797 196,447 10.29%
NOSH 1,105,499 1,091,769 1,152,249 1,123,151 1,121,857 1,103,800 613,900 10.29%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 9.32% 10.14% 10.84% 12.37% 13.67% 16.30% 13.44% -
ROE 3.75% 4.19% 4.29% 5.34% 6.09% 7.14% 6.25% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 12.88 12.83 11.07 10.36 10.24 9.20 14.92 -2.41%
EPS 1.20 1.30 1.20 1.30 1.40 1.50 2.00 -8.15%
DPS 0.73 1.45 1.45 1.45 1.45 1.45 1.17 -7.55%
NAPS 0.32 0.31 0.28 0.24 0.23 0.21 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 1,123,151
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 12.68 12.47 11.35 10.35 10.23 9.04 8.15 7.64%
EPS 1.18 1.26 1.23 1.28 1.40 1.47 1.09 1.33%
DPS 0.72 1.41 1.49 1.45 1.45 1.42 0.64 1.98%
NAPS 0.315 0.3013 0.2872 0.24 0.2297 0.2064 0.1749 10.29%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.655 0.83 0.45 0.50 0.54 0.57 0.27 -
P/RPS 5.09 6.47 4.07 4.83 5.27 6.19 1.81 18.79%
P/EPS 54.58 63.85 37.50 39.04 38.57 38.00 13.50 26.20%
EY 1.83 1.57 2.67 2.56 2.59 2.63 7.41 -20.78%
DY 1.11 1.75 3.22 2.90 2.69 2.54 4.33 -20.28%
P/NAPS 2.05 2.68 1.61 2.08 2.35 2.71 0.84 16.02%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 20/03/15 21/03/14 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 -
Price 0.72 0.85 0.48 0.51 0.55 0.60 0.28 -
P/RPS 5.59 6.63 4.34 4.93 5.37 6.52 1.88 19.90%
P/EPS 60.00 65.38 40.00 39.82 39.29 40.00 14.00 27.43%
EY 1.67 1.53 2.50 2.51 2.55 2.50 7.14 -21.49%
DY 1.01 1.71 3.02 2.84 2.64 2.42 4.18 -21.07%
P/NAPS 2.25 2.74 1.71 2.13 2.39 2.86 0.88 16.92%

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