[NTPM] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 53.76%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 118,524 114,861 115,625 116,304 110,908 106,950 104,381 8.79%
PBT 16,953 14,515 16,166 18,063 12,949 12,362 14,163 12.67%
Tax -4,688 -4,302 -4,352 -3,679 -3,594 -3,134 -2,550 49.79%
NP 12,265 10,213 11,814 14,384 9,355 9,228 11,613 3.69%
-
NP to SH 12,265 10,213 11,814 14,384 9,355 9,228 11,613 3.69%
-
Tax Rate 27.65% 29.64% 26.92% 20.37% 27.76% 25.35% 18.00% -
Total Cost 106,259 104,648 103,811 101,920 101,553 97,722 92,768 9.42%
-
Net Worth 301,050 295,042 268,499 269,556 257,262 265,305 255,485 11.50%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 16,285 - - 16,838 -
Div Payout % - - - 113.22% - - 145.00% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 301,050 295,042 268,499 269,556 257,262 265,305 255,485 11.50%
NOSH 1,114,999 1,134,777 1,073,999 1,123,151 1,169,374 1,153,499 1,161,300 -2.66%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.35% 8.89% 10.22% 12.37% 8.43% 8.63% 11.13% -
ROE 4.07% 3.46% 4.40% 5.34% 3.64% 3.48% 4.55% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 10.63 10.12 10.77 10.36 9.48 9.27 8.99 11.76%
EPS 1.10 0.90 1.10 1.30 0.80 0.80 1.00 6.52%
DPS 0.00 0.00 0.00 1.45 0.00 0.00 1.45 -
NAPS 0.27 0.26 0.25 0.24 0.22 0.23 0.22 14.55%
Adjusted Per Share Value based on latest NOSH - 1,123,151
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 7.32 7.09 7.14 7.18 6.85 6.60 6.44 8.87%
EPS 0.76 0.63 0.73 0.89 0.58 0.57 0.72 3.65%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 1.04 -
NAPS 0.1858 0.1821 0.1657 0.1664 0.1588 0.1638 0.1577 11.49%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.44 0.48 0.49 0.50 0.51 0.54 0.55 -
P/RPS 4.14 4.74 4.55 4.83 5.38 5.82 6.12 -22.84%
P/EPS 40.00 53.33 44.55 39.04 63.75 67.50 55.00 -19.04%
EY 2.50 1.87 2.24 2.56 1.57 1.48 1.82 23.45%
DY 0.00 0.00 0.00 2.90 0.00 0.00 2.64 -
P/NAPS 1.63 1.85 1.96 2.08 2.32 2.35 2.50 -24.71%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 14/12/12 21/09/12 25/06/12 16/03/12 16/12/11 23/09/11 24/06/11 -
Price 0.44 0.46 0.49 0.51 0.50 0.53 0.54 -
P/RPS 4.14 4.54 4.55 4.93 5.27 5.72 6.01 -21.91%
P/EPS 40.00 51.11 44.55 39.82 62.50 66.25 54.00 -18.05%
EY 2.50 1.96 2.24 2.51 1.60 1.51 1.85 22.11%
DY 0.00 0.00 0.00 2.84 0.00 0.00 2.69 -
P/NAPS 1.63 1.77 1.96 2.13 2.27 2.30 2.45 -23.69%

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