[NTPM] YoY Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 169,269 164,210 152,632 138,091 133,654 118,524 110,908 7.29% YoY % 3.08% 7.59% 10.53% 3.32% 12.77% 6.87% - Horiz. % 152.62% 148.06% 137.62% 124.51% 120.51% 106.87% 100.00%
PBT 9,947 21,677 23,313 12,557 20,636 16,953 12,949 -4.30% YoY % -54.11% -7.02% 85.66% -39.15% 21.72% 30.92% - Horiz. % 76.82% 167.40% 180.04% 96.97% 159.36% 130.92% 100.00%
Tax -3,585 -5,633 -6,270 -3,359 -4,615 -4,688 -3,594 -0.04% YoY % 36.36% 10.16% -86.66% 27.22% 1.56% -30.44% - Horiz. % 99.75% 156.73% 174.46% 93.46% 128.41% 130.44% 100.00%
NP 6,362 16,044 17,043 9,198 16,021 12,265 9,355 -6.22% YoY % -60.35% -5.86% 85.29% -42.59% 30.62% 31.11% - Horiz. % 68.01% 171.50% 182.18% 98.32% 171.26% 131.11% 100.00%
NP to SH 6,362 16,044 17,043 9,198 16,021 12,265 9,355 -6.22% YoY % -60.35% -5.86% 85.29% -42.59% 30.62% 31.11% - Horiz. % 68.01% 171.50% 182.18% 98.32% 171.26% 131.11% 100.00%
Tax Rate 36.04 % 25.99 % 26.89 % 26.75 % 22.36 % 27.65 % 27.76 % 4.44% YoY % 38.67% -3.35% 0.52% 19.63% -19.13% -0.40% - Horiz. % 129.83% 93.62% 96.87% 96.36% 80.55% 99.60% 100.00%
Total Cost 162,907 148,166 135,589 128,893 117,633 106,259 101,553 8.19% YoY % 9.95% 9.28% 5.20% 9.57% 10.70% 4.63% - Horiz. % 160.42% 145.90% 133.52% 126.92% 115.83% 104.63% 100.00%
Net Worth 449,246 426,792 397,669 344,925 343,307 301,050 257,262 9.73% YoY % 5.26% 7.32% 15.29% 0.47% 14.04% 17.02% - Horiz. % 174.63% 165.90% 154.58% 134.08% 133.45% 117.02% 100.00%
Dividend 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - 17,970 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 112.01 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 449,246 426,792 397,669 344,925 343,307 301,050 257,262 9.73% YoY % 5.26% 7.32% 15.29% 0.47% 14.04% 17.02% - Horiz. % 174.63% 165.90% 154.58% 134.08% 133.45% 117.02% 100.00%
NOSH 1,123,116 1,123,137 1,136,200 1,149,749 1,144,357 1,114,999 1,169,374 -0.67% YoY % -0.00% -1.15% -1.18% 0.47% 2.63% -4.65% - Horiz. % 96.04% 96.05% 97.16% 98.32% 97.86% 95.35% 100.00%
Ratio Analysis 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.76 % 9.77 % 11.17 % 6.66 % 11.99 % 10.35 % 8.43 % -12.58% YoY % -61.51% -12.53% 67.72% -44.45% 15.85% 22.78% - Horiz. % 44.60% 115.90% 132.50% 79.00% 142.23% 122.78% 100.00%
ROE 1.42 % 3.76 % 4.29 % 2.67 % 4.67 % 4.07 % 3.64 % -14.51% YoY % -62.23% -12.35% 60.67% -42.83% 14.74% 11.81% - Horiz. % 39.01% 103.30% 117.86% 73.35% 128.30% 111.81% 100.00%
Per Share 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 15.07 14.62 13.43 12.01 11.68 10.63 9.48 8.02% YoY % 3.08% 8.86% 11.82% 2.83% 9.88% 12.13% - Horiz. % 158.97% 154.22% 141.67% 126.69% 123.21% 112.13% 100.00%
EPS 0.60 1.40 1.50 0.80 1.40 1.10 0.80 -4.68% YoY % -57.14% -6.67% 87.50% -42.86% 27.27% 37.50% - Horiz. % 75.00% 175.00% 187.50% 100.00% 175.00% 137.50% 100.00%
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4000 0.3800 0.3500 0.3000 0.3000 0.2700 0.2200 10.47% YoY % 5.26% 8.57% 16.67% 0.00% 11.11% 22.73% - Horiz. % 181.82% 172.73% 159.09% 136.36% 136.36% 122.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 15.07 14.62 13.59 12.29 11.90 10.55 9.87 7.30% YoY % 3.08% 7.58% 10.58% 3.28% 12.80% 6.89% - Horiz. % 152.68% 148.13% 137.69% 124.52% 120.57% 106.89% 100.00%
EPS 0.57 1.43 1.52 0.82 1.43 1.09 0.83 -6.07% YoY % -60.14% -5.92% 85.37% -42.66% 31.19% 31.33% - Horiz. % 68.67% 172.29% 183.13% 98.80% 172.29% 131.33% 100.00%
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4000 0.3800 0.3541 0.3071 0.3057 0.2680 0.2290 9.73% YoY % 5.26% 7.31% 15.30% 0.46% 14.07% 17.03% - Horiz. % 174.67% 165.94% 154.63% 134.10% 133.49% 117.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.7450 0.8400 0.7000 0.7100 0.6700 0.4400 0.5100 -
P/RPS 4.94 5.75 5.21 5.91 5.74 4.14 5.38 -1.41% YoY % -14.09% 10.36% -11.84% 2.96% 38.65% -23.05% - Horiz. % 91.82% 106.88% 96.84% 109.85% 106.69% 76.95% 100.00%
P/EPS 131.52 58.80 46.67 88.75 47.86 40.00 63.75 12.82% YoY % 123.67% 25.99% -47.41% 85.44% 19.65% -37.25% - Horiz. % 206.31% 92.24% 73.21% 139.22% 75.07% 62.75% 100.00%
EY 0.76 1.70 2.14 1.13 2.09 2.50 1.57 -11.38% YoY % -55.29% -20.56% 89.38% -45.93% -16.40% 59.24% - Horiz. % 48.41% 108.28% 136.31% 71.97% 133.12% 159.24% 100.00%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.86 2.21 2.00 2.37 2.23 1.63 2.32 -3.61% YoY % -15.84% 10.50% -15.61% 6.28% 36.81% -29.74% - Horiz. % 80.17% 95.26% 86.21% 102.16% 96.12% 70.26% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 02/12/16 14/12/15 19/12/14 13/12/13 14/12/12 16/12/11 -
Price 0.6750 0.8200 0.7450 0.6800 0.7500 0.4400 0.5000 -
P/RPS 4.48 5.61 5.55 5.66 6.42 4.14 5.27 -2.67% YoY % -20.14% 1.08% -1.94% -11.84% 55.07% -21.44% - Horiz. % 85.01% 106.45% 105.31% 107.40% 121.82% 78.56% 100.00%
P/EPS 119.16 57.40 49.67 85.00 53.57 40.00 62.50 11.34% YoY % 107.60% 15.56% -41.56% 58.67% 33.92% -36.00% - Horiz. % 190.66% 91.84% 79.47% 136.00% 85.71% 64.00% 100.00%
EY 0.84 1.74 2.01 1.18 1.87 2.50 1.60 -10.17% YoY % -51.72% -13.43% 70.34% -36.90% -25.20% 56.25% - Horiz. % 52.50% 108.75% 125.62% 73.75% 116.87% 156.25% 100.00%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.69 2.16 2.13 2.27 2.50 1.63 2.27 -4.79% YoY % -21.76% 1.41% -6.17% -9.20% 53.37% -28.19% - Horiz. % 74.45% 95.15% 93.83% 100.00% 110.13% 71.81% 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 Result ended 31 October 2014.pdf 
