[NTPM] YoY Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 197,674 195,530 180,989 170,367 161,023 142,388 140,027 5.91% YoY % 1.10% 8.03% 6.23% 5.80% 13.09% 1.69% - Horiz. % 141.17% 139.64% 129.25% 121.67% 114.99% 101.69% 100.00%
PBT 7,385 7,803 12,702 22,785 24,255 18,538 18,847 -14.45% YoY % -5.36% -38.57% -44.25% -6.06% 30.84% -1.64% - Horiz. % 39.18% 41.40% 67.40% 120.89% 128.69% 98.36% 100.00%
Tax -4,313 -4,181 -2,652 -7,294 -6,599 -5,272 -4,654 -1.26% YoY % -3.16% -57.65% 63.64% -10.53% -25.17% -13.28% - Horiz. % 92.67% 89.84% 56.98% 156.73% 141.79% 113.28% 100.00%
NP 3,072 3,622 10,050 15,491 17,656 13,266 14,193 -22.50% YoY % -15.18% -63.96% -35.12% -12.26% 33.09% -6.53% - Horiz. % 21.64% 25.52% 70.81% 109.15% 124.40% 93.47% 100.00%
NP to SH 3,072 3,622 10,050 15,491 17,656 13,266 14,193 -22.50% YoY % -15.18% -63.96% -35.12% -12.26% 33.09% -6.53% - Horiz. % 21.64% 25.52% 70.81% 109.15% 124.40% 93.47% 100.00%
Tax Rate 58.40 % 53.58 % 20.88 % 32.01 % 27.21 % 28.44 % 24.69 % 15.42% YoY % 9.00% 156.61% -34.77% 17.64% -4.32% 15.19% - Horiz. % 236.53% 217.01% 84.57% 129.65% 110.21% 115.19% 100.00%
Total Cost 194,602 191,908 170,939 154,876 143,367 129,122 125,834 7.53% YoY % 1.40% 12.27% 10.37% 8.03% 11.03% 2.61% - Horiz. % 154.65% 152.51% 135.84% 123.08% 113.93% 102.61% 100.00%
Net Worth 449,216 449,220 460,475 426,789 408,294 353,759 338,448 4.83% YoY % -0.00% -2.44% 7.89% 4.53% 15.42% 4.52% - Horiz. % 132.73% 132.73% 136.05% 126.10% 120.64% 104.52% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 8,984 8,984 8,984 - 8,827 8,070 15,830 -9.01% YoY % -0.00% -0.01% 0.00% 0.00% 9.39% -49.02% - Horiz. % 56.75% 56.75% 56.76% 0.00% 55.77% 50.98% 100.00%
Div Payout % 292.46 % 248.05 % 89.40 % - % 50.00 % 60.83 % 111.54 % 17.42% YoY % 17.90% 177.46% 0.00% 0.00% -17.80% -45.46% - Horiz. % 262.20% 222.39% 80.15% 0.00% 44.83% 54.54% 100.00%
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 449,216 449,220 460,475 426,789 408,294 353,759 338,448 4.83% YoY % -0.00% -2.44% 7.89% 4.53% 15.42% 4.52% - Horiz. % 132.73% 132.73% 136.05% 126.10% 120.64% 104.52% 100.00%
NOSH 1,123,040 1,123,050 1,123,110 1,123,130 1,103,499 1,105,499 1,091,769 0.47% YoY % -0.00% -0.01% -0.00% 1.78% -0.18% 1.26% - Horiz. % 102.86% 102.87% 102.87% 102.87% 101.07% 101.26% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 1.55 % 1.85 % 5.55 % 9.09 % 10.96 % 9.32 % 10.14 % -26.87% YoY % -16.22% -66.67% -38.94% -17.06% 17.60% -8.09% - Horiz. % 15.29% 18.24% 54.73% 89.64% 108.09% 91.91% 100.00%
ROE 0.68 % 0.81 % 2.18 % 3.63 % 4.32 % 3.75 % 4.19 % -26.13% YoY % -16.05% -62.84% -39.94% -15.97% 15.20% -10.50% - Horiz. % 16.23% 19.33% 52.03% 86.63% 103.10% 89.50% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 17.60 17.41 16.11 15.17 14.59 12.88 12.83 5.41% YoY % 1.09% 8.07% 6.20% 3.98% 13.28% 0.39% - Horiz. % 137.18% 135.70% 125.57% 118.24% 113.72% 100.39% 100.00%
EPS 0.30 0.30 0.90 1.40 1.60 1.20 1.30 -21.67% YoY % 0.00% -66.67% -35.71% -12.50% 33.33% -7.69% - Horiz. % 23.08% 23.08% 69.23% 107.69% 123.08% 92.31% 100.00%
DPS 0.80 0.80 0.80 0.00 0.80 0.73 1.45 -9.43% YoY % 0.00% 0.00% 0.00% 0.00% 9.59% -49.66% - Horiz. % 55.17% 55.17% 55.17% 0.00% 55.17% 50.34% 100.00%
NAPS 0.4000 0.4000 0.4100 0.3800 0.3700 0.3200 0.3100 4.34% YoY % 0.00% -2.44% 7.89% 2.70% 15.63% 3.23% - Horiz. % 129.03% 129.03% 132.26% 122.58% 119.35% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 17.60 17.41 16.11 15.17 14.34 12.68 12.47 5.91% YoY % 1.09% 8.07% 6.20% 5.79% 13.09% 1.68% - Horiz. % 141.14% 139.62% 129.19% 121.65% 115.00% 101.68% 100.00%
EPS 0.27 0.32 0.89 1.38 1.57 1.18 1.26 -22.63% YoY % -15.62% -64.04% -35.51% -12.10% 33.05% -6.35% - Horiz. % 21.43% 25.40% 70.63% 109.52% 124.60% 93.65% 100.00%
DPS 0.80 0.80 0.80 0.00 0.79 0.72 1.41 -9.01% YoY % 0.00% 0.00% 0.00% 0.00% 9.72% -48.94% - Horiz. % 56.74% 56.74% 56.74% 0.00% 56.03% 51.06% 100.00%
NAPS 0.3999 0.3999 0.4100 0.3800 0.3635 0.3150 0.3013 4.83% YoY % 0.00% -2.46% 7.89% 4.54% 15.40% 4.55% - Horiz. % 132.72% 132.72% 136.08% 126.12% 120.64% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.4800 0.5000 0.5800 0.8500 0.9150 0.6550 0.8300 -
P/RPS 2.73 2.87 3.60 5.60 6.27 5.09 6.47 -13.39% YoY % -4.88% -20.28% -35.71% -10.69% 23.18% -21.33% - Horiz. % 42.19% 44.36% 55.64% 86.55% 96.91% 78.67% 100.00%
P/EPS 175.48 155.03 64.82 61.63 57.19 54.58 63.85 18.34% YoY % 13.19% 139.17% 5.18% 7.76% 4.78% -14.52% - Horiz. % 274.83% 242.80% 101.52% 96.52% 89.57% 85.48% 100.00%
EY 0.57 0.65 1.54 1.62 1.75 1.83 1.57 -15.53% YoY % -12.31% -57.79% -4.94% -7.43% -4.37% 16.56% - Horiz. % 36.31% 41.40% 98.09% 103.18% 111.46% 116.56% 100.00%
DY 1.67 1.60 1.38 0.00 0.87 1.11 1.75 -0.78% YoY % 4.37% 15.94% 0.00% 0.00% -21.62% -36.57% - Horiz. % 95.43% 91.43% 78.86% 0.00% 49.71% 63.43% 100.00%
P/NAPS 1.20 1.25 1.41 2.24 2.47 2.05 2.68 -12.53% YoY % -4.00% -11.35% -37.05% -9.31% 20.49% -23.51% - Horiz. % 44.78% 46.64% 52.61% 83.58% 92.16% 76.49% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 20/03/20 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 -
Price 0.3450 0.4950 0.5250 0.8500 1.0600 0.7200 0.8500 -
P/RPS 1.96 2.84 3.26 5.60 7.26 5.59 6.63 -18.37% YoY % -30.99% -12.88% -41.79% -22.87% 29.87% -15.69% - Horiz. % 29.56% 42.84% 49.17% 84.46% 109.50% 84.31% 100.00%
P/EPS 126.12 153.48 58.67 61.63 66.25 60.00 65.38 11.57% YoY % -17.83% 161.60% -4.80% -6.97% 10.42% -8.23% - Horiz. % 192.90% 234.75% 89.74% 94.26% 101.33% 91.77% 100.00%
EY 0.79 0.65 1.70 1.62 1.51 1.67 1.53 -10.43% YoY % 21.54% -61.76% 4.94% 7.28% -9.58% 9.15% - Horiz. % 51.63% 42.48% 111.11% 105.88% 98.69% 109.15% 100.00%
DY 2.32 1.62 1.52 0.00 0.75 1.01 1.71 5.21% YoY % 43.21% 6.58% 0.00% 0.00% -25.74% -40.94% - Horiz. % 135.67% 94.74% 88.89% 0.00% 43.86% 59.06% 100.00%
P/NAPS 0.86 1.24 1.28 2.24 2.86 2.25 2.74 -17.56% YoY % -30.65% -3.12% -42.86% -21.68% 27.11% -17.88% - Horiz. % 31.39% 45.26% 46.72% 81.75% 104.38% 82.12% 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
3rd Quarterly Result ended 30 Apr 2017.pdf 
