[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 131.9%
YoY- 84.96%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 151,431 601,706 457,050 296,027 143,395 547,514 412,723 -48.78%
PBT 14,015 78,189 65,369 41,114 17,801 59,319 40,940 -51.09%
Tax -4,634 -20,522 -17,749 -11,150 -4,880 -16,677 -11,473 -45.38%
NP 9,381 57,667 47,620 29,964 12,921 42,642 29,467 -53.40%
-
NP to SH 9,381 57,667 47,620 29,964 12,921 42,642 29,467 -53.40%
-
Tax Rate 33.06% 26.25% 27.15% 27.12% 27.41% 28.11% 28.02% -
Total Cost 142,050 544,039 409,430 266,063 130,474 504,872 383,256 -48.43%
-
Net Worth 433,871 418,368 419,509 388,422 355,327 359,090 362,670 12.70%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 18,091 9,070 - - 8,191 8,273 -
Div Payout % - 31.37% 19.05% - - 19.21% 28.08% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 433,871 418,368 419,509 388,422 355,327 359,090 362,670 12.70%
NOSH 1,172,624 1,130,725 1,133,809 1,109,777 1,076,749 1,122,157 1,133,346 2.29%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.19% 9.58% 10.42% 10.12% 9.01% 7.79% 7.14% -
ROE 2.16% 13.78% 11.35% 7.71% 3.64% 11.88% 8.13% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 12.91 53.21 40.31 26.67 13.32 48.79 36.42 -49.94%
EPS 0.80 5.10 4.20 2.70 1.20 3.80 2.60 -54.45%
DPS 0.00 1.60 0.80 0.00 0.00 0.73 0.73 -
NAPS 0.37 0.37 0.37 0.35 0.33 0.32 0.32 10.17%
Adjusted Per Share Value based on latest NOSH - 1,136,200
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 13.48 53.57 40.69 26.36 12.77 48.75 36.75 -48.78%
EPS 0.84 5.13 4.24 2.67 1.15 3.80 2.62 -53.18%
DPS 0.00 1.61 0.81 0.00 0.00 0.73 0.74 -
NAPS 0.3863 0.3725 0.3735 0.3458 0.3164 0.3197 0.3229 12.70%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.84 0.96 0.915 0.70 0.68 0.72 0.655 -
P/RPS 6.50 1.80 2.27 2.62 5.11 1.48 1.80 135.55%
P/EPS 105.00 18.82 21.79 25.93 56.67 18.95 25.19 159.22%
EY 0.95 5.31 4.59 3.86 1.76 5.28 3.97 -61.48%
DY 0.00 1.67 0.87 0.00 0.00 1.01 1.11 -
P/NAPS 2.27 2.59 2.47 2.00 2.06 2.25 2.05 7.03%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 23/09/16 23/06/16 25/03/16 14/12/15 11/09/15 22/06/15 20/03/15 -
Price 0.87 0.88 1.06 0.745 0.72 0.70 0.72 -
P/RPS 6.74 1.65 2.63 2.79 5.41 1.43 1.98 126.45%
P/EPS 108.75 17.25 25.24 27.59 60.00 18.42 27.69 149.13%
EY 0.92 5.80 3.96 3.62 1.67 5.43 3.61 -59.83%
DY 0.00 1.82 0.75 0.00 0.00 1.04 1.01 -
P/NAPS 2.35 2.38 2.86 2.13 2.18 2.19 2.25 2.94%

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