[NTPM] YoY Quarter Result on 2015-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 180,989 170,367 161,023 142,388 140,027 127,521 116,304 7.64% YoY % 6.23% 5.80% 13.09% 1.69% 9.81% 9.64% - Horiz. % 155.62% 146.48% 138.45% 122.43% 120.40% 109.64% 100.00%
PBT 12,702 22,785 24,255 18,538 18,847 18,819 18,063 -5.69% YoY % -44.25% -6.06% 30.84% -1.64% 0.15% 4.19% - Horiz. % 70.32% 126.14% 134.28% 102.63% 104.34% 104.19% 100.00%
Tax -2,652 -7,294 -6,599 -5,272 -4,654 -4,992 -3,679 -5.30% YoY % 63.64% -10.53% -25.17% -13.28% 6.77% -35.69% - Horiz. % 72.08% 198.26% 179.37% 143.30% 126.50% 135.69% 100.00%
NP 10,050 15,491 17,656 13,266 14,193 13,827 14,384 -5.80% YoY % -35.12% -12.26% 33.09% -6.53% 2.65% -3.87% - Horiz. % 69.87% 107.70% 122.75% 92.23% 98.67% 96.13% 100.00%
NP to SH 10,050 15,491 17,656 13,266 14,193 13,827 14,384 -5.80% YoY % -35.12% -12.26% 33.09% -6.53% 2.65% -3.87% - Horiz. % 69.87% 107.70% 122.75% 92.23% 98.67% 96.13% 100.00%
Tax Rate 20.88 % 32.01 % 27.21 % 28.44 % 24.69 % 26.53 % 20.37 % 0.41% YoY % -34.77% 17.64% -4.32% 15.19% -6.94% 30.24% - Horiz. % 102.50% 157.14% 133.58% 139.62% 121.21% 130.24% 100.00%
Total Cost 170,939 154,876 143,367 129,122 125,834 113,694 101,920 8.99% YoY % 10.37% 8.03% 11.03% 2.61% 10.68% 11.55% - Horiz. % 167.72% 151.96% 140.67% 126.69% 123.46% 111.55% 100.00%
Net Worth 460,475 426,789 408,294 353,759 338,448 322,629 269,556 9.33% YoY % 7.89% 4.53% 15.42% 4.52% 4.90% 19.69% - Horiz. % 170.83% 158.33% 151.47% 131.24% 125.56% 119.69% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 8,984 - 8,827 8,070 15,830 16,707 16,285 -9.43% YoY % 0.00% 0.00% 9.39% -49.02% -5.25% 2.59% - Horiz. % 55.17% 0.00% 54.21% 49.55% 97.21% 102.59% 100.00%
Div Payout % 89.40 % - % 50.00 % 60.83 % 111.54 % 120.83 % 113.22 % -3.86% YoY % 0.00% 0.00% -17.80% -45.46% -7.69% 6.72% - Horiz. % 78.96% 0.00% 44.16% 53.73% 98.52% 106.72% 100.00%
Equity 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 460,475 426,789 408,294 353,759 338,448 322,629 269,556 9.33% YoY % 7.89% 4.53% 15.42% 4.52% 4.90% 19.69% - Horiz. % 170.83% 158.33% 151.47% 131.24% 125.56% 119.69% 100.00%
NOSH 1,123,110 1,123,130 1,103,499 1,105,499 1,091,769 1,152,249 1,123,151 -0.00% YoY % -0.00% 1.78% -0.18% 1.26% -5.25% 2.59% - Horiz. % 100.00% 100.00% 98.25% 98.43% 97.21% 102.59% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.55 % 9.09 % 10.96 % 9.32 % 10.14 % 10.84 % 12.37 % -12.49% YoY % -38.94% -17.06% 17.60% -8.09% -6.46% -12.37% - Horiz. % 44.87% 73.48% 88.60% 75.34% 81.97% 87.63% 100.00%
ROE 2.18 % 3.63 % 4.32 % 3.75 % 4.19 % 4.29 % 5.34 % -13.86% YoY % -39.94% -15.97% 15.20% -10.50% -2.33% -19.66% - Horiz. % 40.82% 67.98% 80.90% 70.22% 78.46% 80.34% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 16.11 15.17 14.59 12.88 12.83 11.07 10.36 7.63% YoY % 6.20% 3.98% 13.28% 0.39% 15.90% 6.85% - Horiz. % 155.50% 146.43% 140.83% 124.32% 123.84% 106.85% 100.00%
EPS 0.90 1.40 1.60 1.20 1.30 1.20 1.30 -5.94% YoY % -35.71% -12.50% 33.33% -7.69% 8.33% -7.69% - Horiz. % 69.23% 107.69% 123.08% 92.31% 100.00% 92.31% 100.00%
DPS 0.80 0.00 0.80 0.73 1.45 1.45 1.45 -9.43% YoY % 0.00% 0.00% 9.59% -49.66% 0.00% 0.00% - Horiz. % 55.17% 0.00% 55.17% 50.34% 100.00% 100.00% 100.00%
NAPS 0.4100 0.3800 0.3700 0.3200 0.3100 0.2800 0.2400 9.33% YoY % 7.89% 2.70% 15.63% 3.23% 10.71% 16.67% - Horiz. % 170.83% 158.33% 154.17% 133.33% 129.17% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 16.11 15.17 14.34 12.68 12.47 11.35 10.35 7.65% YoY % 6.20% 5.79% 13.09% 1.68% 9.87% 9.66% - Horiz. % 155.65% 146.57% 138.55% 122.51% 120.48% 109.66% 100.00%
EPS 0.89 1.38 1.57 1.18 1.26 1.23 1.28 -5.87% YoY % -35.51% -12.10% 33.05% -6.35% 2.44% -3.91% - Horiz. % 69.53% 107.81% 122.66% 92.19% 98.44% 96.09% 100.00%
DPS 0.80 0.00 0.79 0.72 1.41 1.49 1.45 -9.43% YoY % 0.00% 0.00% 9.72% -48.94% -5.37% 2.76% - Horiz. % 55.17% 0.00% 54.48% 49.66% 97.24% 102.76% 100.00%
NAPS 0.4100 0.3800 0.3635 0.3150 0.3013 0.2872 0.2400 9.33% YoY % 7.89% 4.54% 15.40% 4.55% 4.91% 19.67% - Horiz. % 170.83% 158.33% 151.46% 131.25% 125.54% 119.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5800 0.8500 0.9150 0.6550 0.8300 0.4500 0.5000 -
P/RPS 3.60 5.60 6.27 5.09 6.47 4.07 4.83 -4.78% YoY % -35.71% -10.69% 23.18% -21.33% 58.97% -15.73% - Horiz. % 74.53% 115.94% 129.81% 105.38% 133.95% 84.27% 100.00%
P/EPS 64.82 61.63 57.19 54.58 63.85 37.50 39.04 8.81% YoY % 5.18% 7.76% 4.78% -14.52% 70.27% -3.94% - Horiz. % 166.03% 157.86% 146.49% 139.81% 163.55% 96.06% 100.00%
EY 1.54 1.62 1.75 1.83 1.57 2.67 2.56 -8.11% YoY % -4.94% -7.43% -4.37% 16.56% -41.20% 4.30% - Horiz. % 60.16% 63.28% 68.36% 71.48% 61.33% 104.30% 100.00%
DY 1.38 0.00 0.87 1.11 1.75 3.22 2.90 -11.63% YoY % 0.00% 0.00% -21.62% -36.57% -45.65% 11.03% - Horiz. % 47.59% 0.00% 30.00% 38.28% 60.34% 111.03% 100.00%
P/NAPS 1.41 2.24 2.47 2.05 2.68 1.61 2.08 -6.27% YoY % -37.05% -9.31% 20.49% -23.51% 66.46% -22.60% - Horiz. % 67.79% 107.69% 118.75% 98.56% 128.85% 77.40% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 11/03/13 16/03/12 -
Price 0.5250 0.8500 1.0600 0.7200 0.8500 0.4800 0.5100 -
P/RPS 3.26 5.60 7.26 5.59 6.63 4.34 4.93 -6.66% YoY % -41.79% -22.87% 29.87% -15.69% 52.76% -11.97% - Horiz. % 66.13% 113.59% 147.26% 113.39% 134.48% 88.03% 100.00%
P/EPS 58.67 61.63 66.25 60.00 65.38 40.00 39.82 6.67% YoY % -4.80% -6.97% 10.42% -8.23% 63.45% 0.45% - Horiz. % 147.34% 154.77% 166.37% 150.68% 164.19% 100.45% 100.00%
EY 1.70 1.62 1.51 1.67 1.53 2.50 2.51 -6.28% YoY % 4.94% 7.28% -9.58% 9.15% -38.80% -0.40% - Horiz. % 67.73% 64.54% 60.16% 66.53% 60.96% 99.60% 100.00%
DY 1.52 0.00 0.75 1.01 1.71 3.02 2.84 -9.89% YoY % 0.00% 0.00% -25.74% -40.94% -43.38% 6.34% - Horiz. % 53.52% 0.00% 26.41% 35.56% 60.21% 106.34% 100.00%
P/NAPS 1.28 2.24 2.86 2.25 2.74 1.71 2.13 -8.13% YoY % -42.86% -21.68% 27.11% -17.88% 60.23% -19.72% - Horiz. % 60.09% 105.16% 134.27% 105.63% 128.64% 80.28% 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 - 3rd Qtr Result ended 31 January 2015.pdf 
