[NTPM] YoY TTM Result on 30-Apr-2014 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -2.04%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 645,254 601,705 547,513 541,396 487,258 449,787 420,227 7.40%
PBT 72,378 78,189 59,319 69,880 67,364 59,540 67,125 1.26%
Tax -22,510 -20,522 -16,678 -15,988 -18,232 -14,759 -15,062 6.91%
NP 49,868 57,667 42,641 53,892 49,132 44,781 52,063 -0.71%
-
NP to SH 49,868 57,667 42,641 53,892 49,132 44,781 52,063 -0.71%
-
Tax Rate 31.10% 26.25% 28.12% 22.88% 27.06% 24.79% 22.44% -
Total Cost 595,386 544,038 504,872 487,504 438,126 405,006 368,164 8.33%
-
Net Worth 449,250 413,043 351,333 351,090 299,296 268,499 255,485 9.85%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 26,955 17,758 8,070 32,800 32,206 16,285 33,105 -3.36%
Div Payout % 54.05% 30.80% 18.93% 60.86% 65.55% 36.37% 63.59% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 449,250 413,043 351,333 351,090 299,296 268,499 255,485 9.85%
NOSH 1,123,125 1,116,333 1,097,916 1,170,300 1,068,916 1,073,999 1,161,300 -0.55%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 7.73% 9.58% 7.79% 9.95% 10.08% 9.96% 12.39% -
ROE 11.10% 13.96% 12.14% 15.35% 16.42% 16.68% 20.38% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 57.45 53.90 49.87 46.26 45.58 41.88 36.19 7.99%
EPS 4.44 5.17 3.88 4.60 4.60 4.17 4.48 -0.14%
DPS 2.40 1.59 0.74 2.80 3.01 1.52 2.85 -2.82%
NAPS 0.40 0.37 0.32 0.30 0.28 0.25 0.22 10.46%
Adjusted Per Share Value based on latest NOSH - 1,170,300
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 57.45 53.57 48.75 48.20 43.38 40.05 37.41 7.40%
EPS 4.44 5.13 3.80 4.80 4.37 3.99 4.64 -0.73%
DPS 2.40 1.58 0.72 2.92 2.87 1.45 2.95 -3.37%
NAPS 0.40 0.3677 0.3128 0.3126 0.2665 0.239 0.2275 9.85%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.85 0.96 0.72 0.865 0.475 0.49 0.55 -
P/RPS 1.48 1.78 1.44 1.87 1.04 1.17 1.52 -0.44%
P/EPS 19.14 18.58 18.54 18.78 10.33 11.75 12.27 7.68%
EY 5.22 5.38 5.39 5.32 9.68 8.51 8.15 -7.15%
DY 2.82 1.66 1.02 3.24 6.34 3.09 5.18 -9.62%
P/NAPS 2.13 2.59 2.25 2.88 1.70 1.96 2.50 -2.63%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 23/06/16 22/06/15 20/06/14 21/06/13 25/06/12 24/06/11 -
Price 0.80 0.88 0.70 0.875 0.545 0.49 0.54 -
P/RPS 1.39 1.63 1.40 1.89 1.20 1.17 1.49 -1.15%
P/EPS 18.02 17.04 18.02 19.00 11.86 11.75 12.05 6.93%
EY 5.55 5.87 5.55 5.26 8.43 8.51 8.30 -6.48%
DY 3.00 1.81 1.05 3.20 5.53 3.09 5.28 -8.98%
P/NAPS 2.00 2.38 2.19 2.92 1.95 1.96 2.45 -3.32%

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