[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 133.78%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 132,244 541,396 405,432 265,404 131,751 506,638 360,906 -48.88%
PBT 9,845 69,880 56,066 37,219 16,583 67,364 50,287 -66.38%
Tax -2,843 -15,989 -13,878 -9,224 -4,608 -18,232 -13,982 -65.52%
NP 7,002 53,891 42,188 27,995 11,975 49,132 36,305 -66.71%
-
NP to SH 7,002 53,891 42,188 27,995 11,975 49,132 36,305 -66.71%
-
Tax Rate 28.88% 22.88% 24.75% 24.78% 27.79% 27.06% 27.80% -
Total Cost 125,242 487,505 363,244 237,409 119,776 457,506 324,601 -47.09%
-
Net Worth 361,769 336,818 344,165 335,940 315,704 312,658 317,668 9.07%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 32,559 16,098 - - 32,382 16,450 -
Div Payout % - 60.42% 38.16% - - 65.91% 45.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 361,769 336,818 344,165 335,940 315,704 312,658 317,668 9.07%
NOSH 1,166,999 1,122,729 1,110,210 1,119,800 1,088,636 1,116,636 1,134,531 1.90%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.29% 9.95% 10.41% 10.55% 9.09% 9.70% 10.06% -
ROE 1.94% 16.00% 12.26% 8.33% 3.79% 15.71% 11.43% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 11.33 48.22 36.52 23.70 12.10 45.37 31.81 -49.84%
EPS 0.60 4.80 3.80 2.50 1.10 4.40 3.20 -67.34%
DPS 0.00 2.90 1.45 0.00 0.00 2.90 1.45 -
NAPS 0.31 0.30 0.31 0.30 0.29 0.28 0.28 7.04%
Adjusted Per Share Value based on latest NOSH - 1,144,357
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 11.77 48.20 36.10 23.63 11.73 45.11 32.13 -48.89%
EPS 0.62 4.80 3.76 2.49 1.07 4.37 3.23 -66.82%
DPS 0.00 2.90 1.43 0.00 0.00 2.88 1.46 -
NAPS 0.3221 0.2999 0.3064 0.2991 0.2811 0.2784 0.2828 9.08%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.82 0.865 0.83 0.67 0.555 0.475 0.45 -
P/RPS 7.24 1.79 2.27 2.83 4.59 1.05 1.41 198.52%
P/EPS 136.67 18.02 21.84 26.80 50.45 10.80 14.06 357.36%
EY 0.73 5.55 4.58 3.73 1.98 9.26 7.11 -78.16%
DY 0.00 3.35 1.75 0.00 0.00 6.11 3.22 -
P/NAPS 2.65 2.88 2.68 2.23 1.91 1.70 1.61 39.53%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 05/09/14 20/06/14 21/03/14 13/12/13 20/09/13 21/06/13 11/03/13 -
Price 0.80 0.875 0.85 0.75 0.62 0.545 0.48 -
P/RPS 7.06 1.81 2.33 3.16 5.12 1.20 1.51 180.40%
P/EPS 133.33 18.23 22.37 30.00 56.36 12.39 15.00 330.81%
EY 0.75 5.49 4.47 3.33 1.77 8.07 6.67 -76.79%
DY 0.00 3.31 1.71 0.00 0.00 5.32 3.02 -
P/NAPS 2.58 2.92 2.74 2.50 2.14 1.95 1.71 31.64%

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