[NTPM] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 3.59%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 609,741 558,664 541,889 504,148 457,698 432,673 383,136 8.04%
PBT 74,403 67,275 63,142 69,432 61,693 62,941 73,626 0.17%
Tax -20,276 -18,715 -14,223 -18,538 -15,927 -14,059 -15,932 4.09%
NP 54,127 48,560 48,919 50,894 45,766 48,882 57,694 -1.05%
-
NP to SH 54,127 48,560 48,919 50,894 45,766 48,882 57,674 -1.05%
-
Tax Rate 27.25% 27.82% 22.53% 26.70% 25.82% 22.34% 21.64% -
Total Cost 555,614 510,104 492,970 453,254 411,932 383,791 325,442 9.31%
-
Net Worth 433,871 355,327 361,769 315,704 295,042 265,305 236,899 10.60%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 17,758 8,070 32,800 32,206 16,285 33,105 31,813 -9.25%
Div Payout % 32.81% 16.62% 67.05% 63.28% 35.58% 67.73% 55.16% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 433,871 355,327 361,769 315,704 295,042 265,305 236,899 10.60%
NOSH 1,172,624 1,076,749 1,166,999 1,088,636 1,134,777 1,153,499 1,128,090 0.64%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.88% 8.69% 9.03% 10.10% 10.00% 11.30% 15.06% -
ROE 12.48% 13.67% 13.52% 16.12% 15.51% 18.42% 24.35% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 52.00 51.88 46.43 46.31 40.33 37.51 33.96 7.35%
EPS 4.62 4.51 4.19 4.68 4.03 4.24 5.11 -1.66%
DPS 1.51 0.75 2.81 2.96 1.44 2.87 2.82 -9.87%
NAPS 0.37 0.33 0.31 0.29 0.26 0.23 0.21 9.89%
Adjusted Per Share Value based on latest NOSH - 1,088,636
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 54.29 49.74 48.25 44.88 40.75 38.52 34.11 8.04%
EPS 4.82 4.32 4.36 4.53 4.07 4.35 5.13 -1.03%
DPS 1.58 0.72 2.92 2.87 1.45 2.95 2.83 -9.24%
NAPS 0.3863 0.3164 0.3221 0.2811 0.2627 0.2362 0.2109 10.60%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.84 0.68 0.82 0.555 0.48 0.54 0.59 -
P/RPS 1.62 1.31 1.77 1.20 1.19 1.44 1.74 -1.18%
P/EPS 18.20 15.08 19.56 11.87 11.90 12.74 11.54 7.88%
EY 5.50 6.63 5.11 8.42 8.40 7.85 8.67 -7.29%
DY 1.80 1.10 3.43 5.33 2.99 5.31 4.78 -15.00%
P/NAPS 2.27 2.06 2.65 1.91 1.85 2.35 2.81 -3.49%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 11/09/15 05/09/14 20/09/13 21/09/12 23/09/11 03/09/10 -
Price 0.87 0.72 0.80 0.62 0.46 0.53 0.60 -
P/RPS 1.67 1.39 1.72 1.34 1.14 1.41 1.77 -0.96%
P/EPS 18.85 15.96 19.08 13.26 11.41 12.51 11.74 8.20%
EY 5.31 6.26 5.24 7.54 8.77 8.00 8.52 -7.57%
DY 1.74 1.04 3.51 4.77 3.12 5.42 4.70 -15.24%
P/NAPS 2.35 2.18 2.58 2.14 1.77 2.30 2.86 -3.21%

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