[NTPM] QoQ Cumulative Quarter 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- 61.51%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 265,404 131,751 506,638 360,906 233,385 114,861 449,786 -29.58%
PBT 37,219 16,583 67,364 50,287 31,468 14,515 59,540 -26.82%
Tax -9,224 -4,608 -18,232 -13,982 -8,990 -4,302 -14,760 -26.84%
NP 27,995 11,975 49,132 36,305 22,478 10,213 44,780 -26.82%
-
NP to SH 27,995 11,975 49,132 36,305 22,478 10,213 44,780 -26.82%
-
Tax Rate 24.78% 27.79% 27.06% 27.80% 28.57% 29.64% 24.79% -
Total Cost 237,409 119,776 457,506 324,601 210,907 104,648 405,006 -29.89%
-
Net Worth 335,940 315,704 312,658 317,668 303,453 295,042 279,875 12.90%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 32,382 16,450 - - 16,232 -
Div Payout % - - 65.91% 45.31% - - 36.25% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 335,940 315,704 312,658 317,668 303,453 295,042 279,875 12.90%
NOSH 1,119,800 1,088,636 1,116,636 1,134,531 1,123,900 1,134,777 1,119,500 0.01%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 10.55% 9.09% 9.70% 10.06% 9.63% 8.89% 9.96% -
ROE 8.33% 3.79% 15.71% 11.43% 7.41% 3.46% 16.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 23.70 12.10 45.37 31.81 20.77 10.12 40.18 -29.59%
EPS 2.50 1.10 4.40 3.20 2.00 0.90 4.00 -26.83%
DPS 0.00 0.00 2.90 1.45 0.00 0.00 1.45 -
NAPS 0.30 0.29 0.28 0.28 0.27 0.26 0.25 12.88%
Adjusted Per Share Value based on latest NOSH - 1,152,249
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 23.63 11.73 45.11 32.13 20.78 10.23 40.05 -29.58%
EPS 2.49 1.07 4.37 3.23 2.00 0.91 3.99 -26.91%
DPS 0.00 0.00 2.88 1.46 0.00 0.00 1.45 -
NAPS 0.2991 0.2811 0.2784 0.2828 0.2702 0.2627 0.2492 12.90%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.67 0.555 0.475 0.45 0.44 0.48 0.49 -
P/RPS 2.83 4.59 1.05 1.41 2.12 4.74 1.22 74.96%
P/EPS 26.80 50.45 10.80 14.06 22.00 53.33 12.25 68.28%
EY 3.73 1.98 9.26 7.11 4.55 1.87 8.16 -40.57%
DY 0.00 0.00 6.11 3.22 0.00 0.00 2.96 -
P/NAPS 2.23 1.91 1.70 1.61 1.63 1.85 1.96 8.95%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 20/09/13 21/06/13 11/03/13 14/12/12 21/09/12 25/06/12 -
Price 0.75 0.62 0.545 0.48 0.44 0.46 0.49 -
P/RPS 3.16 5.12 1.20 1.51 2.12 4.54 1.22 88.27%
P/EPS 30.00 56.36 12.39 15.00 22.00 51.11 12.25 81.39%
EY 3.33 1.77 8.07 6.67 4.55 1.96 8.16 -44.89%
DY 0.00 0.00 5.32 3.02 0.00 0.00 2.96 -
P/NAPS 2.50 2.14 1.95 1.71 1.63 1.77 1.96 17.56%

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