[NTPM] YoY TTM Result on 31-Oct-2015 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 16.16%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 695,854 675,032 621,319 573,205 546,326 519,278 465,314 6.93%
PBT 33,707 64,510 72,767 78,031 55,063 73,115 65,697 -10.52%
Tax -12,284 -21,586 -19,639 -21,626 -12,967 -18,465 -17,021 -5.28%
NP 21,423 42,924 53,128 56,405 42,096 54,650 48,676 -12.77%
-
NP to SH 21,423 42,924 53,128 56,405 42,096 54,650 48,676 -12.77%
-
Tax Rate 36.44% 33.46% 26.99% 27.71% 23.55% 25.25% 25.91% -
Total Cost 674,431 632,108 568,191 516,800 504,230 464,628 416,638 8.35%
-
Net Worth 460,463 449,246 426,792 397,669 344,925 343,307 301,050 7.33%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 26,954 8,985 35,728 8,070 32,800 32,206 16,285 8.75%
Div Payout % 125.82% 20.93% 67.25% 14.31% 77.92% 58.93% 33.46% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 460,463 449,246 426,792 397,669 344,925 343,307 301,050 7.33%
NOSH 1,123,200 1,123,120 1,123,137 1,136,200 1,149,749 1,144,357 1,114,999 0.12%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.08% 6.36% 8.55% 9.84% 7.71% 10.52% 10.46% -
ROE 4.65% 9.55% 12.45% 14.18% 12.20% 15.92% 16.17% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 61.96 60.10 55.32 50.45 47.52 45.38 41.73 6.80%
EPS 1.91 3.82 4.73 4.96 3.66 4.78 4.37 -12.87%
DPS 2.40 0.80 3.18 0.71 2.85 2.81 1.46 8.63%
NAPS 0.41 0.40 0.38 0.35 0.30 0.30 0.27 7.20%
Adjusted Per Share Value based on latest NOSH - 1,136,200
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 61.95 60.10 55.32 51.03 48.64 46.23 41.43 6.93%
EPS 1.91 3.82 4.73 5.02 3.75 4.87 4.33 -12.74%
DPS 2.40 0.80 3.18 0.72 2.92 2.87 1.45 8.75%
NAPS 0.41 0.40 0.38 0.3541 0.3071 0.3057 0.268 7.33%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.525 0.745 0.84 0.70 0.71 0.67 0.44 -
P/RPS 0.85 1.24 1.52 1.39 1.49 1.48 1.05 -3.45%
P/EPS 27.52 19.49 17.76 14.10 19.39 14.03 10.08 18.21%
EY 3.63 5.13 5.63 7.09 5.16 7.13 9.92 -15.42%
DY 4.57 1.07 3.79 1.01 4.02 4.20 3.32 5.46%
P/NAPS 1.28 1.86 2.21 2.00 2.37 2.23 1.63 -3.94%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 07/12/18 14/12/17 02/12/16 14/12/15 19/12/14 13/12/13 14/12/12 -
Price 0.52 0.675 0.82 0.745 0.68 0.75 0.44 -
P/RPS 0.84 1.12 1.48 1.48 1.43 1.65 1.05 -3.64%
P/EPS 27.26 17.66 17.33 15.01 18.57 15.70 10.08 18.02%
EY 3.67 5.66 5.77 6.66 5.38 6.37 9.92 -15.26%
DY 4.62 1.19 3.88 0.95 4.20 3.75 3.32 5.65%
P/NAPS 1.27 1.69 2.16 2.13 2.27 2.50 1.63 -4.07%

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