[NTPM] QoQ 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- 12.74%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 133,654 131,751 126,352 127,521 118,524 114,861 115,625 10.11%
PBT 20,636 16,583 17,077 18,819 16,953 14,515 16,166 17.62%
Tax -4,615 -4,608 -4,250 -4,992 -4,688 -4,302 -4,352 3.97%
NP 16,021 11,975 12,827 13,827 12,265 10,213 11,814 22.44%
-
NP to SH 16,021 11,975 12,827 13,827 12,265 10,213 11,814 22.44%
-
Tax Rate 22.36% 27.79% 24.89% 26.53% 27.65% 29.64% 26.92% -
Total Cost 117,633 119,776 113,525 113,694 106,259 104,648 103,811 8.66%
-
Net Worth 343,307 315,704 299,296 322,629 301,050 295,042 268,499 17.75%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 15,499 16,707 - - - -
Div Payout % - - 120.83% 120.83% - - - -
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 343,307 315,704 299,296 322,629 301,050 295,042 268,499 17.75%
NOSH 1,144,357 1,088,636 1,068,916 1,152,249 1,114,999 1,134,777 1,073,999 4.30%
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 11.99% 9.09% 10.15% 10.84% 10.35% 8.89% 10.22% -
ROE 4.67% 3.79% 4.29% 4.29% 4.07% 3.46% 4.40% -
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 11.68 12.10 11.82 11.07 10.63 10.12 10.77 5.54%
EPS 1.40 1.10 1.20 1.20 1.10 0.90 1.10 17.39%
DPS 0.00 0.00 1.45 1.45 0.00 0.00 0.00 -
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 11.90 11.73 11.25 11.35 10.55 10.23 10.29 10.14%
EPS 1.43 1.07 1.14 1.23 1.09 0.91 1.05 22.79%
DPS 0.00 0.00 1.38 1.49 0.00 0.00 0.00 -
NAPS 0.3057 0.2811 0.2665 0.2872 0.268 0.2627 0.239 17.77%
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 5.74 4.59 4.02 4.07 4.14 4.74 4.55 16.70%
P/EPS 47.86 50.45 39.58 37.50 40.00 53.33 44.55 4.88%
EY 2.09 1.98 2.53 2.67 2.50 1.87 2.24 -4.50%
DY 0.00 0.00 3.05 3.22 0.00 0.00 0.00 -
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 6.42 5.12 4.61 4.34 4.14 4.54 4.55 25.72%
P/EPS 53.57 56.36 45.42 40.00 40.00 51.11 44.55 13.04%
EY 1.87 1.77 2.20 2.50 2.50 1.96 2.24 -11.31%
DY 0.00 0.00 2.66 3.02 0.00 0.00 0.00 -
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