[NTPM] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 16.89%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 631,282 592,054 540,670 530,808 466,770 435,716 401,954 7.80%
PBT 71,384 82,228 44,802 74,438 62,936 50,622 64,730 1.64%
Tax -20,534 -22,300 -12,402 -18,448 -17,980 -13,456 -15,242 5.08%
NP 50,850 59,928 32,400 55,990 44,956 37,166 49,488 0.45%
-
NP to SH 50,850 59,928 32,400 55,990 44,956 37,166 49,488 0.45%
-
Tax Rate 28.77% 27.12% 27.68% 24.78% 28.57% 26.58% 23.55% -
Total Cost 580,432 532,126 508,270 474,818 421,814 398,550 352,466 8.66%
-
Net Worth 426,792 388,422 347,142 335,940 303,453 240,485 236,192 10.35%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 35,940 - - - - - - -
Div Payout % 70.68% - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 426,792 388,422 347,142 335,940 303,453 240,485 236,192 10.35%
NOSH 1,123,137 1,109,777 1,157,142 1,119,800 1,123,900 1,093,117 1,124,727 -0.02%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.06% 10.12% 5.99% 10.55% 9.63% 8.53% 12.31% -
ROE 11.91% 15.43% 9.33% 16.67% 14.81% 15.45% 20.95% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 56.21 53.35 46.72 47.40 41.53 39.86 35.74 7.83%
EPS 4.60 5.40 2.80 5.00 4.00 3.40 4.40 0.74%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.30 0.30 0.27 0.22 0.21 10.37%
Adjusted Per Share Value based on latest NOSH - 1,144,357
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 56.20 52.71 48.14 47.26 41.56 38.79 35.79 7.80%
EPS 4.53 5.34 2.88 4.98 4.00 3.31 4.41 0.44%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3458 0.3091 0.2991 0.2702 0.2141 0.2103 10.35%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.84 0.70 0.71 0.67 0.44 0.51 0.57 -
P/RPS 1.49 1.31 1.52 1.41 1.06 1.28 1.59 -1.07%
P/EPS 18.55 12.96 25.36 13.40 11.00 15.00 12.95 6.16%
EY 5.39 7.71 3.94 7.46 9.09 6.67 7.72 -5.80%
DY 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.00 2.37 2.23 1.63 2.32 2.71 -3.33%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 02/12/16 14/12/15 19/12/14 13/12/13 14/12/12 16/12/11 08/12/10 -
Price 0.82 0.745 0.68 0.75 0.44 0.50 0.56 -
P/RPS 1.46 1.40 1.46 1.58 1.06 1.25 1.57 -1.20%
P/EPS 18.11 13.80 24.29 15.00 11.00 14.71 12.73 6.04%
EY 5.52 7.25 4.12 6.67 9.09 6.80 7.86 -5.71%
DY 3.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.13 2.27 2.50 1.63 2.27 2.67 -3.46%

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