[NTPM] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -2.2%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 685,654 630,663 591,840 548,687 531,784 476,531 438,543 7.72%
PBT 54,427 71,297 83,748 54,754 73,143 66,453 57,537 -0.92%
Tax -16,944 -20,334 -22,953 -13,585 -18,127 -18,334 -12,957 4.56%
NP 37,483 50,963 60,795 41,169 55,016 48,119 44,580 -2.84%
-
NP to SH 37,483 50,963 60,795 41,169 55,016 48,119 44,580 -2.84%
-
Tax Rate 31.13% 28.52% 27.41% 24.81% 24.78% 27.59% 22.52% -
Total Cost 648,171 579,700 531,045 507,518 476,768 428,412 393,963 8.64%
-
Net Worth 460,475 426,789 408,294 353,759 338,448 322,629 269,556 9.32%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 17,969 26,900 8,827 25,039 31,329 16,707 33,124 -9.68%
Div Payout % 47.94% 52.79% 14.52% 60.82% 56.95% 34.72% 74.30% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 460,475 426,789 408,294 353,759 338,448 322,629 269,556 9.32%
NOSH 1,123,110 1,123,200 1,103,499 1,105,499 1,091,769 1,152,249 1,123,151 -0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.47% 8.08% 10.27% 7.50% 10.35% 10.10% 10.17% -
ROE 8.14% 11.94% 14.89% 11.64% 16.26% 14.91% 16.54% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 61.05 56.15 53.63 49.63 48.71 41.36 39.05 7.72%
EPS 3.34 4.54 5.51 3.72 5.04 4.18 3.97 -2.83%
DPS 1.60 2.40 0.80 2.26 2.87 1.45 2.95 -9.68%
NAPS 0.41 0.38 0.37 0.32 0.31 0.28 0.24 9.32%
Adjusted Per Share Value based on latest NOSH - 1,105,499
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 61.04 56.15 52.69 48.85 47.35 42.43 39.04 7.72%
EPS 3.34 4.54 5.41 3.67 4.90 4.28 3.97 -2.83%
DPS 1.60 2.40 0.79 2.23 2.79 1.49 2.95 -9.68%
NAPS 0.41 0.38 0.3635 0.315 0.3013 0.2872 0.24 9.32%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.58 0.85 0.915 0.655 0.83 0.45 0.50 -
P/RPS 0.95 1.51 1.71 1.32 1.70 1.09 1.28 -4.84%
P/EPS 17.38 18.73 16.61 17.59 16.47 10.78 12.60 5.50%
EY 5.75 5.34 6.02 5.69 6.07 9.28 7.94 -5.23%
DY 2.76 2.82 0.87 3.46 3.46 3.22 5.90 -11.88%
P/NAPS 1.41 2.24 2.47 2.05 2.68 1.61 2.08 -6.26%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 11/03/13 16/03/12 -
Price 0.525 0.85 1.06 0.72 0.85 0.48 0.51 -
P/RPS 0.86 1.51 1.98 1.45 1.75 1.16 1.31 -6.76%
P/EPS 15.73 18.73 19.24 19.33 16.87 11.49 12.85 3.42%
EY 6.36 5.34 5.20 5.17 5.93 8.70 7.78 -3.30%
DY 3.05 2.82 0.75 3.15 3.38 3.02 5.78 -10.09%
P/NAPS 1.28 2.24 2.86 2.25 2.74 1.71 2.13 -8.13%

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