[NTPM] YoY TTM 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- 7.38%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 621,319 573,205 546,326 519,278 465,314 437,108 395,977 7.78%
PBT 72,767 78,031 55,063 73,115 65,697 60,072 70,825 0.45%
Tax -19,639 -21,626 -12,967 -18,465 -17,021 -14,170 -15,351 4.18%
NP 53,128 56,405 42,096 54,650 48,676 45,902 55,474 -0.71%
-
NP to SH 53,128 56,405 42,096 54,650 48,676 45,902 55,474 -0.71%
-
Tax Rate 26.99% 27.71% 23.55% 25.25% 25.91% 23.59% 21.67% -
Total Cost 568,191 516,800 504,230 464,628 416,638 391,206 340,503 8.90%
-
Net Worth 426,792 397,669 344,925 343,307 301,050 257,262 235,486 10.40%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 35,728 8,070 32,800 32,206 16,285 33,105 31,813 1.95%
Div Payout % 67.25% 14.31% 77.92% 58.93% 33.46% 72.12% 57.35% -
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 426,792 397,669 344,925 343,307 301,050 257,262 235,486 10.40%
NOSH 1,123,137 1,136,200 1,149,749 1,144,357 1,114,999 1,169,374 1,121,363 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 8.55% 9.84% 7.71% 10.52% 10.46% 10.50% 14.01% -
ROE 12.45% 14.18% 12.20% 15.92% 16.17% 17.84% 23.56% -
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 55.32 50.45 47.52 45.38 41.73 37.38 35.31 7.76%
EPS 4.73 4.96 3.66 4.78 4.37 3.93 4.95 -0.75%
DPS 3.18 0.71 2.85 2.81 1.46 2.83 2.84 1.90%
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 38.35 35.38 33.72 32.05 28.72 26.98 24.44 7.79%
EPS 3.28 3.48 2.60 3.37 3.00 2.83 3.42 -0.69%
DPS 2.21 0.50 2.02 1.99 1.01 2.04 1.96 2.01%
NAPS 0.2635 0.2455 0.2129 0.2119 0.1858 0.1588 0.1454 10.40%
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 1.52 1.39 1.49 1.48 1.05 1.36 1.61 -0.95%
P/EPS 17.76 14.10 19.39 14.03 10.08 12.99 11.52 7.47%
EY 5.63 7.09 5.16 7.13 9.92 7.70 8.68 -6.95%
DY 3.79 1.01 4.02 4.20 3.32 5.55 4.98 -4.44%
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 1.48 1.48 1.43 1.65 1.05 1.34 1.59 -1.18%
P/EPS 17.33 15.01 18.57 15.70 10.08 12.74 11.32 7.34%
EY 5.77 6.66 5.38 6.37 9.92 7.85 8.83 -6.83%
DY 3.88 0.95 4.20 3.75 3.32 5.66 5.07 -4.35%
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