[NTPM] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 10.05%
YoY- 20.96%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 592,054 540,670 530,808 466,770 435,716 401,954 376,248 7.84%
PBT 82,228 44,802 74,438 62,936 50,622 64,730 73,966 1.77%
Tax -22,300 -12,402 -18,448 -17,980 -13,456 -15,242 -16,706 4.92%
NP 59,928 32,400 55,990 44,956 37,166 49,488 57,260 0.76%
-
NP to SH 59,928 32,400 55,990 44,956 37,166 49,488 57,180 0.78%
-
Tax Rate 27.12% 27.68% 24.78% 28.57% 26.58% 23.55% 22.59% -
Total Cost 532,126 508,270 474,818 421,814 398,550 352,466 318,988 8.89%
-
Net Worth 388,422 347,142 335,940 303,453 240,485 236,192 217,283 10.16%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 388,422 347,142 335,940 303,453 240,485 236,192 217,283 10.16%
NOSH 1,109,777 1,157,142 1,119,800 1,123,900 1,093,117 1,124,727 1,143,600 -0.49%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 10.12% 5.99% 10.55% 9.63% 8.53% 12.31% 15.22% -
ROE 15.43% 9.33% 16.67% 14.81% 15.45% 20.95% 26.32% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 53.35 46.72 47.40 41.53 39.86 35.74 32.90 8.38%
EPS 5.40 2.80 5.00 4.00 3.40 4.40 5.00 1.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.30 0.30 0.27 0.22 0.21 0.19 10.71%
Adjusted Per Share Value based on latest NOSH - 1,114,999
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 52.71 48.14 47.26 41.56 38.79 35.79 33.50 7.84%
EPS 5.34 2.88 4.98 4.00 3.31 4.41 5.09 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3458 0.3091 0.2991 0.2702 0.2141 0.2103 0.1935 10.15%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.70 0.71 0.67 0.44 0.51 0.57 0.51 -
P/RPS 1.31 1.52 1.41 1.06 1.28 1.59 1.55 -2.76%
P/EPS 12.96 25.36 13.40 11.00 15.00 12.95 10.20 4.07%
EY 7.71 3.94 7.46 9.09 6.67 7.72 9.80 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.37 2.23 1.63 2.32 2.71 2.68 -4.75%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 19/12/14 13/12/13 14/12/12 16/12/11 08/12/10 30/12/09 -
Price 0.745 0.68 0.75 0.44 0.50 0.56 0.56 -
P/RPS 1.40 1.46 1.58 1.06 1.25 1.57 1.70 -3.18%
P/EPS 13.80 24.29 15.00 11.00 14.71 12.73 11.20 3.53%
EY 7.25 4.12 6.67 9.09 6.80 7.86 8.93 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.27 2.50 1.63 2.27 2.67 2.95 -5.28%

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