[NTPM] YoY Quarter Result on 2013-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 164,210 152,632 138,091 133,654 118,524 110,908 106,473 7.48% YoY % 7.59% 10.53% 3.32% 12.77% 6.87% 4.17% - Horiz. % 154.23% 143.35% 129.70% 125.53% 111.32% 104.17% 100.00%
PBT 21,677 23,313 12,557 20,636 16,953 12,949 15,818 5.39% YoY % -7.02% 85.66% -39.15% 21.72% 30.92% -18.14% - Horiz. % 137.04% 147.38% 79.38% 130.46% 107.18% 81.86% 100.00%
Tax -5,633 -6,270 -3,359 -4,615 -4,688 -3,594 -3,483 8.33% YoY % 10.16% -86.66% 27.22% 1.56% -30.44% -3.19% - Horiz. % 161.73% 180.02% 96.44% 132.50% 134.60% 103.19% 100.00%
NP 16,044 17,043 9,198 16,021 12,265 9,355 12,335 4.47% YoY % -5.86% 85.29% -42.59% 30.62% 31.11% -24.16% - Horiz. % 130.07% 138.17% 74.57% 129.88% 99.43% 75.84% 100.00%
NP to SH 16,044 17,043 9,198 16,021 12,265 9,355 12,335 4.47% YoY % -5.86% 85.29% -42.59% 30.62% 31.11% -24.16% - Horiz. % 130.07% 138.17% 74.57% 129.88% 99.43% 75.84% 100.00%
Tax Rate 25.99 % 26.89 % 26.75 % 22.36 % 27.65 % 27.76 % 22.02 % 2.80% YoY % -3.35% 0.52% 19.63% -19.13% -0.40% 26.07% - Horiz. % 118.03% 122.12% 121.48% 101.54% 125.57% 126.07% 100.00%
Total Cost 148,166 135,589 128,893 117,633 106,259 101,553 94,138 7.85% YoY % 9.28% 5.20% 9.57% 10.70% 4.63% 7.88% - Horiz. % 157.39% 144.03% 136.92% 124.96% 112.88% 107.88% 100.00%
Net Worth 426,792 397,669 344,925 343,307 301,050 257,262 235,486 10.41% YoY % 7.32% 15.29% 0.47% 14.04% 17.02% 9.25% - Horiz. % 181.24% 168.87% 146.47% 145.79% 127.84% 109.25% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 17,970 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 112.01 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 426,792 397,669 344,925 343,307 301,050 257,262 235,486 10.41% YoY % 7.32% 15.29% 0.47% 14.04% 17.02% 9.25% - Horiz. % 181.24% 168.87% 146.47% 145.79% 127.84% 109.25% 100.00%
NOSH 1,123,137 1,136,200 1,149,749 1,144,357 1,114,999 1,169,374 1,121,363 0.03% YoY % -1.15% -1.18% 0.47% 2.63% -4.65% 4.28% - Horiz. % 100.16% 101.32% 102.53% 102.05% 99.43% 104.28% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.77 % 11.17 % 6.66 % 11.99 % 10.35 % 8.43 % 11.59 % -2.80% YoY % -12.53% 67.72% -44.45% 15.85% 22.78% -27.26% - Horiz. % 84.30% 96.38% 57.46% 103.45% 89.30% 72.74% 100.00%
ROE 3.76 % 4.29 % 2.67 % 4.67 % 4.07 % 3.64 % 5.24 % -5.38% YoY % -12.35% 60.67% -42.83% 14.74% 11.81% -30.53% - Horiz. % 71.76% 81.87% 50.95% 89.12% 77.67% 69.47% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.62 13.43 12.01 11.68 10.63 9.48 9.49 7.46% YoY % 8.86% 11.82% 2.83% 9.88% 12.13% -0.11% - Horiz. % 154.06% 141.52% 126.55% 123.08% 112.01% 99.89% 100.00%
EPS 1.40 1.50 0.80 1.40 1.10 0.80 1.10 4.10% YoY % -6.67% 87.50% -42.86% 27.27% 37.50% -27.27% - Horiz. % 127.27% 136.36% 72.73% 127.27% 100.00% 72.73% 100.00%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3800 0.3500 0.3000 0.3000 0.2700 0.2200 0.2100 10.38% YoY % 8.57% 16.67% 0.00% 11.11% 22.73% 4.76% - Horiz. % 180.95% 166.67% 142.86% 142.86% 128.57% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.62 13.59 12.29 11.90 10.55 9.87 9.48 7.48% YoY % 7.58% 10.58% 3.28% 12.80% 6.89% 4.11% - Horiz. % 154.22% 143.35% 129.64% 125.53% 111.29% 104.11% 100.00%
EPS 1.43 1.52 0.82 1.43 1.09 0.83 1.10 4.47% YoY % -5.92% 85.37% -42.66% 31.19% 31.33% -24.55% - Horiz. % 130.00% 138.18% 74.55% 130.00% 99.09% 75.45% 100.00%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3800 0.3541 0.3071 0.3057 0.2680 0.2290 0.2097 10.41% YoY % 7.31% 15.30% 0.46% 14.07% 17.03% 9.20% - Horiz. % 181.21% 168.86% 146.45% 145.78% 127.80% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.8400 0.7000 0.7100 0.6700 0.4400 0.5100 0.5700 -
P/RPS 5.75 5.21 5.91 5.74 4.14 5.38 6.00 -0.71% YoY % 10.36% -11.84% 2.96% 38.65% -23.05% -10.33% - Horiz. % 95.83% 86.83% 98.50% 95.67% 69.00% 89.67% 100.00%
P/EPS 58.80 46.67 88.75 47.86 40.00 63.75 51.82 2.13% YoY % 25.99% -47.41% 85.44% 19.65% -37.25% 23.02% - Horiz. % 113.47% 90.06% 171.27% 92.36% 77.19% 123.02% 100.00%
EY 1.70 2.14 1.13 2.09 2.50 1.57 1.93 -2.09% YoY % -20.56% 89.38% -45.93% -16.40% 59.24% -18.65% - Horiz. % 88.08% 110.88% 58.55% 108.29% 129.53% 81.35% 100.00%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.21 2.00 2.37 2.23 1.63 2.32 2.71 -3.34% YoY % 10.50% -15.61% 6.28% 36.81% -29.74% -14.39% - Horiz. % 81.55% 73.80% 87.45% 82.29% 60.15% 85.61% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 02/12/16 14/12/15 19/12/14 13/12/13 14/12/12 16/12/11 08/12/10 -
Price 0.8200 0.7450 0.6800 0.7500 0.4400 0.5000 0.5600 -
P/RPS 5.61 5.55 5.66 6.42 4.14 5.27 5.90 -0.84% YoY % 1.08% -1.94% -11.84% 55.07% -21.44% -10.68% - Horiz. % 95.08% 94.07% 95.93% 108.81% 70.17% 89.32% 100.00%
P/EPS 57.40 49.67 85.00 53.57 40.00 62.50 50.91 2.02% YoY % 15.56% -41.56% 58.67% 33.92% -36.00% 22.77% - Horiz. % 112.75% 97.56% 166.96% 105.22% 78.57% 122.77% 100.00%
EY 1.74 2.01 1.18 1.87 2.50 1.60 1.96 -1.96% YoY % -13.43% 70.34% -36.90% -25.20% 56.25% -18.37% - Horiz. % 88.78% 102.55% 60.20% 95.41% 127.55% 81.63% 100.00%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.16 2.13 2.27 2.50 1.63 2.27 2.67 -3.47% YoY % 1.41% -6.17% -9.20% 53.37% -28.19% -14.98% - Horiz. % 80.90% 79.78% 85.02% 93.63% 61.05% 85.02% 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-2nd Qtr ended 31.10.2013.pdf 
