[NTPM] QoQ Annualized Quarter 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- 1.5%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 540,576 530,808 527,004 506,638 481,208 466,770 459,444 11.41%
PBT 74,754 74,438 66,332 67,364 67,049 62,936 58,060 18.29%
Tax -18,504 -18,448 -18,432 -18,232 -18,642 -17,980 -17,208 4.94%
NP 56,250 55,990 47,900 49,132 48,406 44,956 40,852 23.69%
-
NP to SH 56,250 55,990 47,900 49,132 48,406 44,956 40,852 23.69%
-
Tax Rate 24.75% 24.78% 27.79% 27.06% 27.80% 28.57% 29.64% -
Total Cost 484,325 474,818 479,104 457,506 432,801 421,814 418,592 10.18%
-
Net Worth 344,165 335,940 315,704 312,658 317,668 303,453 295,042 10.78%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 21,464 - - 32,382 21,934 - - -
Div Payout % 38.16% - - 65.91% 45.31% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 344,165 335,940 315,704 312,658 317,668 303,453 295,042 10.78%
NOSH 1,110,210 1,119,800 1,088,636 1,116,636 1,134,531 1,123,900 1,134,777 -1.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 10.41% 10.55% 9.09% 9.70% 10.06% 9.63% 8.89% -
ROE 16.34% 16.67% 15.17% 15.71% 15.24% 14.81% 13.85% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 48.69 47.40 48.41 45.37 42.41 41.53 40.49 13.04%
EPS 5.07 5.00 4.40 4.40 4.27 4.00 3.60 25.56%
DPS 1.93 0.00 0.00 2.90 1.93 0.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.28 0.27 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 1,068,916
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 48.13 47.26 46.92 45.11 42.84 41.56 40.90 11.42%
EPS 5.01 4.98 4.26 4.37 4.31 4.00 3.64 23.66%
DPS 1.91 0.00 0.00 2.88 1.95 0.00 0.00 -
NAPS 0.3064 0.2991 0.2811 0.2784 0.2828 0.2702 0.2627 10.77%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.83 0.67 0.555 0.475 0.45 0.44 0.48 -
P/RPS 1.70 1.41 1.15 1.05 1.06 1.06 1.19 26.76%
P/EPS 16.38 13.40 12.61 10.80 10.55 11.00 13.33 14.68%
EY 6.10 7.46 7.93 9.26 9.48 9.09 7.50 -12.83%
DY 2.33 0.00 0.00 6.11 4.30 0.00 0.00 -
P/NAPS 2.68 2.23 1.91 1.70 1.61 1.63 1.85 27.94%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 13/12/13 20/09/13 21/06/13 11/03/13 14/12/12 21/09/12 -
Price 0.85 0.75 0.62 0.545 0.48 0.44 0.46 -
P/RPS 1.75 1.58 1.28 1.20 1.13 1.06 1.14 32.96%
P/EPS 16.78 15.00 14.09 12.39 11.25 11.00 12.78 19.84%
EY 5.96 6.67 7.10 8.07 8.89 9.09 7.83 -16.59%
DY 2.27 0.00 0.00 5.32 4.03 0.00 0.00 -
P/NAPS 2.74 2.50 2.14 1.95 1.71 1.63 1.77 33.71%

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