[NTPM] QoQ Quarter Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 170,367 164,210 151,431 144,655 161,023 152,632 143,395 12.12% QoQ % 3.75% 8.44% 4.68% -10.17% 5.50% 6.44% - Horiz. % 118.81% 114.52% 105.60% 100.88% 112.29% 106.44% 100.00%
PBT 22,785 21,677 14,015 12,820 24,255 23,313 17,801 17.80% QoQ % 5.11% 54.67% 9.32% -47.14% 4.04% 30.96% - Horiz. % 128.00% 121.77% 78.73% 72.02% 136.26% 130.96% 100.00%
Tax -7,294 -5,633 -4,634 -2,773 -6,599 -6,270 -4,880 30.57% QoQ % -29.49% -21.56% -67.11% 57.98% -5.25% -28.48% - Horiz. % 149.47% 115.43% 94.96% 56.82% 135.23% 128.48% 100.00%
NP 15,491 16,044 9,381 10,047 17,656 17,043 12,921 12.79% QoQ % -3.45% 71.03% -6.63% -43.10% 3.60% 31.90% - Horiz. % 119.89% 124.17% 72.60% 77.76% 136.65% 131.90% 100.00%
NP to SH 15,491 16,044 9,381 10,047 17,656 17,043 12,921 12.79% QoQ % -3.45% 71.03% -6.63% -43.10% 3.60% 31.90% - Horiz. % 119.89% 124.17% 72.60% 77.76% 136.65% 131.90% 100.00%
Tax Rate 32.01 % 25.99 % 33.06 % 21.63 % 27.21 % 26.89 % 27.41 % 10.84% QoQ % 23.16% -21.39% 52.84% -20.51% 1.19% -1.90% - Horiz. % 116.78% 94.82% 120.61% 78.91% 99.27% 98.10% 100.00%
Total Cost 154,876 148,166 142,050 134,608 143,367 135,589 130,474 12.05% QoQ % 4.53% 4.31% 5.53% -6.11% 5.74% 3.92% - Horiz. % 118.70% 113.56% 108.87% 103.17% 109.88% 103.92% 100.00%
Net Worth 426,789 426,792 433,871 413,043 408,294 397,669 355,327 12.93% QoQ % -0.00% -1.63% 5.04% 1.16% 2.67% 11.92% - Horiz. % 120.11% 120.11% 122.10% 116.24% 114.91% 111.92% 100.00%
Dividend 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - 17,970 - 8,930 8,827 - - - QoQ % 0.00% 0.00% 0.00% 1.16% 0.00% 0.00% - Horiz. % 0.00% 203.56% 0.00% 101.16% 100.00% - -
Div Payout % - % 112.01 % - % 88.89 % 50.00 % - % - % - QoQ % 0.00% 0.00% 0.00% 77.78% 0.00% 0.00% - Horiz. % 0.00% 224.02% 0.00% 177.78% 100.00% - -
Equity 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 426,789 426,792 433,871 413,043 408,294 397,669 355,327 12.93% QoQ % -0.00% -1.63% 5.04% 1.16% 2.67% 11.92% - Horiz. % 120.11% 120.11% 122.10% 116.24% 114.91% 111.92% 100.00%
NOSH 1,123,130 1,123,137 1,172,624 1,116,333 1,103,499 1,136,200 1,076,749 2.84% QoQ % -0.00% -4.22% 5.04% 1.16% -2.88% 5.52% - Horiz. % 104.31% 104.31% 108.90% 103.68% 102.48% 105.52% 100.00%
Ratio Analysis 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 9.09 % 9.77 % 6.19 % 6.95 % 10.96 % 11.17 % 9.01 % 0.59% QoQ % -6.96% 57.84% -10.94% -36.59% -1.88% 23.97% - Horiz. % 100.89% 108.44% 68.70% 77.14% 121.64% 123.97% 100.00%
ROE 3.63 % 3.76 % 2.16 % 2.43 % 4.32 % 4.29 % 3.64 % -0.18% QoQ % -3.46% 74.07% -11.11% -43.75% 0.70% 17.86% - Horiz. % 99.73% 103.30% 59.34% 66.76% 118.68% 117.86% 100.00%
Per Share 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 15.17 14.62 12.91 12.96 14.59 13.43 13.32 9.01% QoQ % 3.76% 13.25% -0.39% -11.17% 8.64% 0.83% - Horiz. % 113.89% 109.76% 96.92% 97.30% 109.53% 100.83% 100.00%
EPS 1.40 1.40 0.80 0.90 1.60 1.50 1.20 10.77% QoQ % 0.00% 75.00% -11.11% -43.75% 6.67% 25.00% - Horiz. % 116.67% 116.67% 66.67% 75.00% 133.33% 125.00% 100.00%
DPS 0.00 1.60 0.00 0.80 0.80 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 200.00% 0.00% 100.00% 100.00% - -
NAPS 0.3800 0.3800 0.3700 0.3700 0.3700 0.3500 0.3300 9.81% QoQ % 0.00% 2.70% 0.00% 0.00% 5.71% 6.06% - Horiz. % 115.15% 115.15% 112.12% 112.12% 112.12% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 15.17 14.62 13.48 12.88 14.34 13.59 12.77 12.11% QoQ % 3.76% 8.46% 4.66% -10.18% 5.52% 6.42% - Horiz. % 118.79% 114.49% 105.56% 100.86% 112.29% 106.42% 100.00%
EPS 1.38 1.43 0.84 0.89 1.57 1.52 1.15 12.86% QoQ % -3.50% 70.24% -5.62% -43.31% 3.29% 32.17% - Horiz. % 120.00% 124.35% 73.04% 77.39% 136.52% 132.17% 100.00%
DPS 0.00 1.60 0.00 0.80 0.79 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 1.27% 0.00% 0.00% - Horiz. % 0.00% 202.53% 0.00% 101.27% 100.00% - -
NAPS 0.3800 0.3800 0.3863 0.3677 0.3635 0.3541 0.3164 12.93% QoQ % 0.00% -1.63% 5.06% 1.16% 2.65% 11.92% - Horiz. % 120.10% 120.10% 122.09% 116.21% 114.89% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.8500 0.8400 0.8400 0.9600 0.9150 0.7000 0.6800 -
P/RPS 5.60 5.75 6.50 7.41 6.27 5.21 5.11 6.27% QoQ % -2.61% -11.54% -12.28% 18.18% 20.35% 1.96% - Horiz. % 109.59% 112.52% 127.20% 145.01% 122.70% 101.96% 100.00%
P/EPS 61.63 58.80 105.00 106.67 57.19 46.67 56.67 5.73% QoQ % 4.81% -44.00% -1.57% 86.52% 22.54% -17.65% - Horiz. % 108.75% 103.76% 185.28% 188.23% 100.92% 82.35% 100.00%
EY 1.62 1.70 0.95 0.94 1.75 2.14 1.76 -5.35% QoQ % -4.71% 78.95% 1.06% -46.29% -18.22% 21.59% - Horiz. % 92.05% 96.59% 53.98% 53.41% 99.43% 121.59% 100.00%
DY 0.00 1.90 0.00 0.83 0.87 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -4.60% 0.00% 0.00% - Horiz. % 0.00% 218.39% 0.00% 95.40% 100.00% - -
P/NAPS 2.24 2.21 2.27 2.59 2.47 2.00 2.06 5.72% QoQ % 1.36% -2.64% -12.36% 4.86% 23.50% -2.91% - Horiz. % 108.74% 107.28% 110.19% 125.73% 119.90% 97.09% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 14/12/15 11/09/15 -
Price 0.8500 0.8200 0.8700 0.8800 1.0600 0.7450 0.7200 -
P/RPS 5.60 5.61 6.74 6.79 7.26 5.55 5.41 2.32% QoQ % -0.18% -16.77% -0.74% -6.47% 30.81% 2.59% - Horiz. % 103.51% 103.70% 124.58% 125.51% 134.20% 102.59% 100.00%
P/EPS 61.63 57.40 108.75 97.78 66.25 49.67 60.00 1.79% QoQ % 7.37% -47.22% 11.22% 47.59% 33.38% -17.22% - Horiz. % 102.72% 95.67% 181.25% 162.97% 110.42% 82.78% 100.00%
EY 1.62 1.74 0.92 1.02 1.51 2.01 1.67 -2.00% QoQ % -6.90% 89.13% -9.80% -32.45% -24.88% 20.36% - Horiz. % 97.01% 104.19% 55.09% 61.08% 90.42% 120.36% 100.00%
DY 0.00 1.95 0.00 0.91 0.75 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 21.33% 0.00% 0.00% - Horiz. % 0.00% 260.00% 0.00% 121.33% 100.00% - -
P/NAPS 2.24 2.16 2.35 2.38 2.86 2.13 2.18 1.82% QoQ % 3.70% -8.09% -1.26% -16.78% 34.27% -2.29% - Horiz. % 102.75% 99.08% 107.80% 109.17% 131.19% 97.71% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Quarterly Result ended 30 Apr 2016.pdf 
