[NTPM] YoY TTM 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- 2.11%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 601,705 547,513 541,396 487,258 449,787 420,227 383,124 7.80%
PBT 78,189 59,319 69,880 67,364 59,540 67,125 75,444 0.59%
Tax -20,522 -16,678 -15,988 -18,232 -14,759 -15,062 -16,084 4.14%
NP 57,667 42,641 53,892 49,132 44,781 52,063 59,360 -0.48%
-
NP to SH 57,667 42,641 53,892 49,132 44,781 52,063 59,320 -0.46%
-
Tax Rate 26.25% 28.12% 22.88% 27.06% 24.79% 22.44% 21.32% -
Total Cost 544,038 504,872 487,504 438,126 405,006 368,164 323,764 9.02%
-
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 17,758 8,070 32,800 32,206 16,285 33,105 31,813 -9.25%
Div Payout % 30.80% 18.93% 60.86% 65.55% 36.37% 63.59% 53.63% -
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 9.58% 7.79% 9.95% 10.08% 9.96% 12.39% 15.49% -
ROE 13.96% 12.14% 15.35% 16.42% 16.68% 20.38% 27.21% -
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 53.90 49.87 46.26 45.58 41.88 36.19 35.14 7.38%
EPS 5.17 3.88 4.60 4.60 4.17 4.48 5.44 -0.84%
DPS 1.59 0.74 2.80 3.01 1.52 2.85 2.92 -9.62%
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 37.14 33.80 33.42 30.08 27.76 25.94 23.65 7.80%
EPS 3.56 2.63 3.33 3.03 2.76 3.21 3.66 -0.46%
DPS 1.10 0.50 2.02 1.99 1.01 2.04 1.96 -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 1.78 1.44 1.87 1.04 1.17 1.52 1.65 1.27%
P/EPS 18.58 18.54 18.78 10.33 11.75 12.27 10.66 9.69%
EY 5.38 5.39 5.32 9.68 8.51 8.15 9.38 -8.84%
DY 1.66 1.02 3.24 6.34 3.09 5.18 5.03 -16.85%
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 1.63 1.40 1.89 1.20 1.17 1.49 1.71 -0.79%
P/EPS 17.04 18.02 19.00 11.86 11.75 12.05 11.03 7.51%
EY 5.87 5.55 5.26 8.43 8.51 8.30 9.07 -6.98%
DY 1.81 1.05 3.20 5.53 3.09 5.28 4.86 -15.16%
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