[NTPM] QoQ Quarter Result on 2013-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 135,964 140,027 133,654 131,751 126,352 127,521 118,524 9.61% QoQ % -2.90% 4.77% 1.44% 4.27% -0.92% 7.59% - Horiz. % 114.71% 118.14% 112.77% 111.16% 106.60% 107.59% 100.00%
PBT 13,814 18,847 20,636 16,583 17,077 18,819 16,953 -12.79% QoQ % -26.70% -8.67% 24.44% -2.89% -9.26% 11.01% - Horiz. % 81.48% 111.17% 121.72% 97.82% 100.73% 111.01% 100.00%
Tax -2,111 -4,654 -4,615 -4,608 -4,250 -4,992 -4,688 -41.34% QoQ % 54.64% -0.85% -0.15% -8.42% 14.86% -6.48% - Horiz. % 45.03% 99.27% 98.44% 98.29% 90.66% 106.48% 100.00%
NP 11,703 14,193 16,021 11,975 12,827 13,827 12,265 -3.09% QoQ % -17.54% -11.41% 33.79% -6.64% -7.23% 12.74% - Horiz. % 95.42% 115.72% 130.62% 97.64% 104.58% 112.74% 100.00%
NP to SH 11,703 14,193 16,021 11,975 12,827 13,827 12,265 -3.09% QoQ % -17.54% -11.41% 33.79% -6.64% -7.23% 12.74% - Horiz. % 95.42% 115.72% 130.62% 97.64% 104.58% 112.74% 100.00%
Tax Rate 15.28 % 24.69 % 22.36 % 27.79 % 24.89 % 26.53 % 27.65 % -32.73% QoQ % -38.11% 10.42% -19.54% 11.65% -6.18% -4.05% - Horiz. % 55.26% 89.29% 80.87% 100.51% 90.02% 95.95% 100.00%
Total Cost 124,261 125,834 117,633 119,776 113,525 113,694 106,259 11.03% QoQ % -1.25% 6.97% -1.79% 5.51% -0.15% 7.00% - Horiz. % 116.94% 118.42% 110.70% 112.72% 106.84% 107.00% 100.00%
Net Worth 351,090 338,448 343,307 315,704 299,296 322,629 301,050 10.83% QoQ % 3.74% -1.42% 8.74% 5.48% -7.23% 7.17% - Horiz. % 116.62% 112.42% 114.04% 104.87% 99.42% 107.17% 100.00%
Dividend 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 16,969 15,830 - - 15,499 16,707 - - QoQ % 7.19% 0.00% 0.00% 0.00% -7.23% 0.00% - Horiz. % 101.57% 94.75% 0.00% 0.00% 92.77% 100.00% -
Div Payout % 145.00 % 111.54 % - % - % 120.83 % 120.83 % - % - QoQ % 30.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 92.31% 0.00% 0.00% 100.00% 100.00% -
Equity 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 351,090 338,448 343,307 315,704 299,296 322,629 301,050 10.83% QoQ % 3.74% -1.42% 8.74% 5.48% -7.23% 7.17% - Horiz. % 116.62% 112.42% 114.04% 104.87% 99.42% 107.17% 100.00%
NOSH 1,170,300 1,091,769 1,144,357 1,088,636 1,068,916 1,152,249 1,114,999 3.29% QoQ % 7.19% -4.60% 5.12% 1.84% -7.23% 3.34% - Horiz. % 104.96% 97.92% 102.63% 97.64% 95.87% 103.34% 100.00%
Ratio Analysis 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.61 % 10.14 % 11.99 % 9.09 % 10.15 % 10.84 % 10.35 % -11.58% QoQ % -15.09% -15.43% 31.90% -10.44% -6.37% 4.73% - Horiz. % 83.19% 97.97% 115.85% 87.83% 98.07% 104.73% 100.00%
ROE 3.33 % 4.19 % 4.67 % 3.79 % 4.29 % 4.29 % 4.07 % -12.55% QoQ % -20.53% -10.28% 23.22% -11.66% 0.00% 5.41% - Horiz. % 81.82% 102.95% 114.74% 93.12% 105.41% 105.41% 100.00%
Per Share 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.62 12.83 11.68 12.10 11.82 11.07 10.63 6.13% QoQ % -9.43% 9.85% -3.47% 2.37% 6.78% 4.14% - Horiz. % 109.31% 120.70% 109.88% 113.83% 111.19% 104.14% 100.00%
EPS 1.00 1.30 1.40 1.10 1.20 1.20 1.10 -6.17% QoQ % -23.08% -7.14% 27.27% -8.33% 0.00% 9.09% - Horiz. % 90.91% 118.18% 127.27% 100.00% 109.09% 109.09% 100.00%
DPS 1.45 1.45 0.00 0.00 1.45 1.45 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.3000 0.3100 0.3000 0.2900 0.2800 0.2800 0.2700 7.30% QoQ % -3.23% 3.33% 3.45% 3.57% 0.00% 3.70% - Horiz. % 111.11% 114.81% 111.11% 107.41% 103.70% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 12.11 12.47 11.90 11.73 11.25 11.35 10.55 9.66% QoQ % -2.89% 4.79% 1.45% 4.27% -0.88% 7.58% - Horiz. % 114.79% 118.20% 112.80% 111.18% 106.64% 107.58% 100.00%
EPS 1.04 1.26 1.43 1.07 1.14 1.23 1.09 -3.09% QoQ % -17.46% -11.89% 33.64% -6.14% -7.32% 12.84% - Horiz. % 95.41% 115.60% 131.19% 98.17% 104.59% 112.84% 100.00%
DPS 1.51 1.41 0.00 0.00 1.38 1.49 0.00 - QoQ % 7.09% 0.00% 0.00% 0.00% -7.38% 0.00% - Horiz. % 101.34% 94.63% 0.00% 0.00% 92.62% 100.00% -
NAPS 0.3126 0.3013 0.3057 0.2811 0.2665 0.2872 0.2680 10.84% QoQ % 3.75% -1.44% 8.75% 5.48% -7.21% 7.16% - Horiz. % 116.64% 112.43% 114.07% 104.89% 99.44% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.8650 0.8300 0.6700 0.5550 0.4750 0.4500 0.4400 -
P/RPS 7.45 6.47 5.74 4.59 4.02 4.07 4.14 48.11% QoQ % 15.15% 12.72% 25.05% 14.18% -1.23% -1.69% - Horiz. % 179.95% 156.28% 138.65% 110.87% 97.10% 98.31% 100.00%
P/EPS 86.50 63.85 47.86 50.45 39.58 37.50 40.00 67.46% QoQ % 35.47% 33.41% -5.13% 27.46% 5.55% -6.25% - Horiz. % 216.25% 159.62% 119.65% 126.12% 98.95% 93.75% 100.00%
EY 1.16 1.57 2.09 1.98 2.53 2.67 2.50 -40.15% QoQ % -26.11% -24.88% 5.56% -21.74% -5.24% 6.80% - Horiz. % 46.40% 62.80% 83.60% 79.20% 101.20% 106.80% 100.00%
DY 1.68 1.75 0.00 0.00 3.05 3.22 0.00 - QoQ % -4.00% 0.00% 0.00% 0.00% -5.28% 0.00% - Horiz. % 52.17% 54.35% 0.00% 0.00% 94.72% 100.00% -
P/NAPS 2.88 2.68 2.23 1.91 1.70 1.61 1.63 46.30% QoQ % 7.46% 20.18% 16.75% 12.35% 5.59% -1.23% - Horiz. % 176.69% 164.42% 136.81% 117.18% 104.29% 98.77% 100.00%
Price Multiplier on Announcement Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 20/06/14 21/03/14 13/12/13 20/09/13 21/06/13 11/03/13 14/12/12 -
Price 0.8750 0.8500 0.7500 0.6200 0.5450 0.4800 0.4400 -
P/RPS 7.53 6.63 6.42 5.12 4.61 4.34 4.14 49.17% QoQ % 13.57% 3.27% 25.39% 11.06% 6.22% 4.83% - Horiz. % 181.88% 160.14% 155.07% 123.67% 111.35% 104.83% 100.00%
P/EPS 87.50 65.38 53.57 56.36 45.42 40.00 40.00 68.75% QoQ % 33.83% 22.05% -4.95% 24.09% 13.55% 0.00% - Horiz. % 218.75% 163.45% 133.93% 140.90% 113.55% 100.00% 100.00%
EY 1.14 1.53 1.87 1.77 2.20 2.50 2.50 -40.84% QoQ % -25.49% -18.18% 5.65% -19.55% -12.00% 0.00% - Horiz. % 45.60% 61.20% 74.80% 70.80% 88.00% 100.00% 100.00%
DY 1.66 1.71 0.00 0.00 2.66 3.02 0.00 - QoQ % -2.92% 0.00% 0.00% 0.00% -11.92% 0.00% - Horiz. % 54.97% 56.62% 0.00% 0.00% 88.08% 100.00% -
P/NAPS 2.92 2.74 2.50 2.14 1.95 1.71 1.63 47.66% QoQ % 6.57% 9.60% 16.82% 9.74% 14.04% 4.91% - Horiz. % 179.14% 168.10% 153.37% 131.29% 119.63% 104.91% 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
NTHB -1QFY2014(31.07.2013).pdf 
