[NTPM] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -6.14%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 645,254 630,663 621,319 609,741 601,705 591,840 573,205 8.22%
PBT 72,378 71,297 72,767 74,403 78,189 83,748 78,031 -4.89%
Tax -22,510 -20,334 -19,639 -20,276 -20,522 -22,953 -21,626 2.70%
NP 49,868 50,963 53,128 54,127 57,667 60,795 56,405 -7.89%
-
NP to SH 49,868 50,963 53,128 54,127 57,667 60,795 56,405 -7.89%
-
Tax Rate 31.10% 28.52% 26.99% 27.25% 26.25% 27.41% 27.71% -
Total Cost 595,386 579,700 568,191 555,614 544,038 531,045 516,800 9.90%
-
Net Worth 449,250 426,789 426,792 433,871 413,043 408,294 397,669 8.47%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 26,955 26,900 35,728 17,758 17,758 8,827 8,070 123.61%
Div Payout % 54.05% 52.79% 67.25% 32.81% 30.80% 14.52% 14.31% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 449,250 426,789 426,792 433,871 413,043 408,294 397,669 8.47%
NOSH 1,123,125 1,123,200 1,123,137 1,172,624 1,116,333 1,103,499 1,136,200 -0.76%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 7.73% 8.08% 8.55% 8.88% 9.58% 10.27% 9.84% -
ROE 11.10% 11.94% 12.45% 12.48% 13.96% 14.89% 14.18% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 57.45 56.15 55.32 52.00 53.90 53.63 50.45 9.05%
EPS 4.44 4.54 4.73 4.62 5.17 5.51 4.96 -7.12%
DPS 2.40 2.40 3.18 1.51 1.59 0.80 0.71 125.40%
NAPS 0.40 0.38 0.38 0.37 0.37 0.37 0.35 9.31%
Adjusted Per Share Value based on latest NOSH - 1,172,624
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 57.45 56.15 55.32 54.29 53.57 52.69 51.03 8.22%
EPS 4.44 4.54 4.73 4.82 5.13 5.41 5.02 -7.86%
DPS 2.40 2.40 3.18 1.58 1.58 0.79 0.72 123.30%
NAPS 0.40 0.38 0.38 0.3863 0.3677 0.3635 0.3541 8.47%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.85 0.85 0.84 0.84 0.96 0.915 0.70 -
P/RPS 1.48 1.51 1.52 1.62 1.78 1.71 1.39 4.27%
P/EPS 19.14 18.73 17.76 18.20 18.58 16.61 14.10 22.62%
EY 5.22 5.34 5.63 5.50 5.38 6.02 7.09 -18.47%
DY 2.82 2.82 3.79 1.80 1.66 0.87 1.01 98.40%
P/NAPS 2.13 2.24 2.21 2.27 2.59 2.47 2.00 4.29%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 14/12/15 -
Price 0.80 0.85 0.82 0.87 0.88 1.06 0.745 -
P/RPS 1.39 1.51 1.48 1.67 1.63 1.98 1.48 -4.09%
P/EPS 18.02 18.73 17.33 18.85 17.04 19.24 15.01 12.97%
EY 5.55 5.34 5.77 5.31 5.87 5.20 6.66 -11.45%
DY 3.00 2.82 3.88 1.74 1.81 0.75 0.95 115.39%
P/NAPS 2.00 2.24 2.16 2.35 2.38 2.86 2.13 -4.11%

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