[NTPM] YoY 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- 1.38%
YoY- -24.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 138,091 133,654 118,524 110,908 106,473 93,632 84,586 8.50%
PBT 12,557 20,636 16,953 12,949 15,818 18,619 11,087 2.09%
Tax -3,359 -4,615 -4,688 -3,594 -3,483 -4,064 -2,340 6.20%
NP 9,198 16,021 12,265 9,355 12,335 14,555 8,747 0.84%
-
NP to SH 9,198 16,021 12,265 9,355 12,335 14,535 8,713 0.90%
-
Tax Rate 26.75% 22.36% 27.65% 27.76% 22.02% 21.83% 21.11% -
Total Cost 128,893 117,633 106,259 101,553 94,138 79,077 75,839 9.23%
-
Net Worth 344,925 343,307 301,050 257,262 235,486 212,434 186,707 10.76%
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 344,925 343,307 301,050 257,262 235,486 212,434 186,707 10.76%
NOSH 1,149,749 1,144,357 1,114,999 1,169,374 1,121,363 1,118,076 622,357 10.76%
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 6.66% 11.99% 10.35% 8.43% 11.59% 15.54% 10.34% -
ROE 2.67% 4.67% 4.07% 3.64% 5.24% 6.84% 4.67% -
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 12.01 11.68 10.63 9.48 9.49 8.37 13.59 -2.03%
EPS 0.80 1.40 1.10 0.80 1.10 1.30 1.40 -8.90%
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 8.52 8.25 7.32 6.85 6.57 5.78 5.22 8.50%
EPS 0.57 0.99 0.76 0.58 0.76 0.90 0.54 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2129 0.2119 0.1858 0.1588 0.1454 0.1311 0.1153 10.75%
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 5.91 5.74 4.14 5.38 6.00 6.09 1.91 20.70%
P/EPS 88.75 47.86 40.00 63.75 51.82 39.23 18.57 29.77%
EY 1.13 2.09 2.50 1.57 1.93 2.55 5.38 -22.89%
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 5.66 6.42 4.14 5.27 5.90 6.69 2.06 18.33%
P/EPS 85.00 53.57 40.00 62.50 50.91 43.08 20.00 27.25%
EY 1.18 1.87 2.50 1.60 1.96 2.32 5.00 -21.38%
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