[NTPM] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -1.14%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 591,840 548,687 531,784 476,531 438,543 409,263 384,821 7.43%
PBT 83,748 54,754 73,143 66,453 57,537 70,344 76,373 1.54%
Tax -22,953 -13,585 -18,127 -18,334 -12,957 -15,721 -16,169 6.01%
NP 60,795 41,169 55,016 48,119 44,580 54,623 60,204 0.16%
-
NP to SH 60,795 41,169 55,016 48,119 44,580 54,623 60,135 0.18%
-
Tax Rate 27.41% 24.81% 24.78% 27.59% 22.52% 22.35% 21.17% -
Total Cost 531,045 507,518 476,768 428,412 393,963 354,640 324,617 8.54%
-
Net Worth 408,294 353,759 338,448 322,629 269,556 258,027 231,797 9.89%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 8,827 25,039 31,329 16,707 33,124 32,075 32,722 -19.60%
Div Payout % 14.52% 60.82% 56.95% 34.72% 74.30% 58.72% 54.42% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 408,294 353,759 338,448 322,629 269,556 258,027 231,797 9.89%
NOSH 1,103,499 1,105,499 1,091,769 1,152,249 1,123,151 1,121,857 1,103,800 -0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 10.27% 7.50% 10.35% 10.10% 10.17% 13.35% 15.64% -
ROE 14.89% 11.64% 16.26% 14.91% 16.54% 21.17% 25.94% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 53.63 49.63 48.71 41.36 39.05 36.48 34.86 7.43%
EPS 5.51 3.72 5.04 4.18 3.97 4.87 5.45 0.18%
DPS 0.80 2.26 2.87 1.45 2.95 2.86 2.96 -19.58%
NAPS 0.37 0.32 0.31 0.28 0.24 0.23 0.21 9.89%
Adjusted Per Share Value based on latest NOSH - 1,152,249
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 36.53 33.87 32.83 29.42 27.07 25.26 23.75 7.43%
EPS 3.75 2.54 3.40 2.97 2.75 3.37 3.71 0.17%
DPS 0.54 1.55 1.93 1.03 2.04 1.98 2.02 -19.73%
NAPS 0.252 0.2184 0.2089 0.1992 0.1664 0.1593 0.1431 9.88%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.915 0.655 0.83 0.45 0.50 0.54 0.57 -
P/RPS 1.71 1.32 1.70 1.09 1.28 1.48 1.63 0.80%
P/EPS 16.61 17.59 16.47 10.78 12.60 11.09 10.46 8.00%
EY 6.02 5.69 6.07 9.28 7.94 9.02 9.56 -7.41%
DY 0.87 3.46 3.46 3.22 5.90 5.29 5.20 -25.75%
P/NAPS 2.47 2.05 2.68 1.61 2.08 2.35 2.71 -1.53%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 20/03/15 21/03/14 11/03/13 16/03/12 11/03/11 12/03/10 -
Price 1.06 0.72 0.85 0.48 0.51 0.55 0.60 -
P/RPS 1.98 1.45 1.75 1.16 1.31 1.51 1.72 2.37%
P/EPS 19.24 19.33 16.87 11.49 12.85 11.30 11.01 9.74%
EY 5.20 5.17 5.93 8.70 7.78 8.85 9.08 -8.86%
DY 0.75 3.15 3.38 3.02 5.78 5.20 4.94 -26.95%
P/NAPS 2.86 2.25 2.74 1.71 2.13 2.39 2.86 0.00%

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