[NTPM] YoY Quarter Result on 2016-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 194,231 177,943 169,269 164,210 152,632 138,091 133,654 6.43% YoY % 9.15% 5.12% 3.08% 7.59% 10.53% 3.32% - Horiz. % 145.32% 133.14% 126.65% 122.86% 114.20% 103.32% 100.00%
PBT 1,931 6,681 9,947 21,677 23,313 12,557 20,636 -32.61% YoY % -71.10% -32.83% -54.11% -7.02% 85.66% -39.15% - Horiz. % 9.36% 32.38% 48.20% 105.04% 112.97% 60.85% 100.00%
Tax -3,286 -3,070 -3,585 -5,633 -6,270 -3,359 -4,615 -5.50% YoY % -7.04% 14.37% 36.36% 10.16% -86.66% 27.22% - Horiz. % 71.20% 66.52% 77.68% 122.06% 135.86% 72.78% 100.00%
NP -1,355 3,611 6,362 16,044 17,043 9,198 16,021 - YoY % -137.52% -43.24% -60.35% -5.86% 85.29% -42.59% - Horiz. % -8.46% 22.54% 39.71% 100.14% 106.38% 57.41% 100.00%
NP to SH -1,355 3,611 6,362 16,044 17,043 9,198 16,021 - YoY % -137.52% -43.24% -60.35% -5.86% 85.29% -42.59% - Horiz. % -8.46% 22.54% 39.71% 100.14% 106.38% 57.41% 100.00%
Tax Rate 170.17 % 45.95 % 36.04 % 25.99 % 26.89 % 26.75 % 22.36 % 40.23% YoY % 270.34% 27.50% 38.67% -3.35% 0.52% 19.63% - Horiz. % 761.05% 205.50% 161.18% 116.23% 120.26% 119.63% 100.00%
Total Cost 195,586 174,332 162,907 148,166 135,589 128,893 117,633 8.84% YoY % 12.19% 7.01% 9.95% 9.28% 5.20% 9.57% - Horiz. % 166.27% 148.20% 138.49% 125.96% 115.26% 109.57% 100.00%
Net Worth 449,216 460,463 449,246 426,792 397,669 344,925 343,307 4.58% YoY % -2.44% 2.50% 5.26% 7.32% 15.29% 0.47% - Horiz. % 130.85% 134.13% 130.86% 124.32% 115.84% 100.47% 100.00%
Dividend 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - 8,984 - 17,970 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 100.00% - - -
Div Payout % - % 248.81 % - % 112.01 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 222.13% 0.00% 100.00% - - -
Equity 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 449,216 460,463 449,246 426,792 397,669 344,925 343,307 4.58% YoY % -2.44% 2.50% 5.26% 7.32% 15.29% 0.47% - Horiz. % 130.85% 134.13% 130.86% 124.32% 115.84% 100.47% 100.00%
NOSH 1,123,040 1,123,082 1,123,116 1,123,137 1,136,200 1,149,749 1,144,357 -0.31% YoY % -0.00% -0.00% -0.00% -1.15% -1.18% 0.47% - Horiz. % 98.14% 98.14% 98.14% 98.15% 99.29% 100.47% 100.00%
Ratio Analysis 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -0.70 % 2.03 % 3.76 % 9.77 % 11.17 % 6.66 % 11.99 % - YoY % -134.48% -46.01% -61.51% -12.53% 67.72% -44.45% - Horiz. % -5.84% 16.93% 31.36% 81.48% 93.16% 55.55% 100.00%
ROE -0.30 % 0.78 % 1.42 % 3.76 % 4.29 % 2.67 % 4.67 % - YoY % -138.46% -45.07% -62.23% -12.35% 60.67% -42.83% - Horiz. % -6.42% 16.70% 30.41% 80.51% 91.86% 57.17% 100.00%
Per Share 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 17.30 15.84 15.07 14.62 13.43 12.01 11.68 6.76% YoY % 9.22% 5.11% 3.08% 8.86% 11.82% 2.83% - Horiz. % 148.12% 135.62% 129.02% 125.17% 114.98% 102.83% 100.00%
EPS -0.12 0.30 0.60 1.40 1.50 0.80 1.40 - YoY % -140.00% -50.00% -57.14% -6.67% 87.50% -42.86% - Horiz. % -8.57% 21.43% 42.86% 100.00% 107.14% 57.14% 100.00%
DPS 0.00 0.80 0.00 1.60 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 100.00% - - -
NAPS 0.4000 0.4100 0.4000 0.3800 0.3500 0.3000 0.3000 4.91% YoY % -2.44% 2.50% 5.26% 8.57% 16.67% 0.00% - Horiz. % 133.33% 136.67% 133.33% 126.67% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 17.29 15.84 15.07 14.62 13.59 12.29 11.90 6.42% YoY % 9.15% 5.11% 3.08% 7.58% 10.58% 3.28% - Horiz. % 145.29% 133.11% 126.64% 122.86% 114.20% 103.28% 100.00%
EPS -0.12 0.32 0.57 1.43 1.52 0.82 1.43 - YoY % -137.50% -43.86% -60.14% -5.92% 85.37% -42.66% - Horiz. % -8.39% 22.38% 39.86% 100.00% 106.29% 57.34% 100.00%
DPS 0.00 0.80 0.00 1.60 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 100.00% - - -
NAPS 0.3999 0.4100 0.4000 0.3800 0.3541 0.3071 0.3057 4.58% YoY % -2.46% 2.50% 5.26% 7.31% 15.30% 0.46% - Horiz. % 130.81% 134.12% 130.85% 124.30% 115.83% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.5000 0.5250 0.7450 0.8400 0.7000 0.7100 0.6700 -
P/RPS 2.89 3.31 4.94 5.75 5.21 5.91 5.74 -10.80% YoY % -12.69% -33.00% -14.09% 10.36% -11.84% 2.96% - Horiz. % 50.35% 57.67% 86.06% 100.17% 90.77% 102.96% 100.00%
P/EPS -414.41 163.28 131.52 58.80 46.67 88.75 47.86 - YoY % -353.80% 24.15% 123.67% 25.99% -47.41% 85.44% - Horiz. % -865.88% 341.16% 274.80% 122.86% 97.51% 185.44% 100.00%
EY -0.24 0.61 0.76 1.70 2.14 1.13 2.09 - YoY % -139.34% -19.74% -55.29% -20.56% 89.38% -45.93% - Horiz. % -11.48% 29.19% 36.36% 81.34% 102.39% 54.07% 100.00%
DY 0.00 1.52 0.00 1.90 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.00% 0.00% 100.00% - - -
P/NAPS 1.25 1.28 1.86 2.21 2.00 2.37 2.23 -9.19% YoY % -2.34% -31.18% -15.84% 10.50% -15.61% 6.28% - Horiz. % 56.05% 57.40% 83.41% 99.10% 89.69% 106.28% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 20/12/19 07/12/18 14/12/17 02/12/16 14/12/15 19/12/14 13/12/13 -
Price 0.5400 0.5200 0.6750 0.8200 0.7450 0.6800 0.7500 -
P/RPS 3.12 3.28 4.48 5.61 5.55 5.66 6.42 -11.33% YoY % -4.88% -26.79% -20.14% 1.08% -1.94% -11.84% - Horiz. % 48.60% 51.09% 69.78% 87.38% 86.45% 88.16% 100.00%
P/EPS -447.56 161.73 119.16 57.40 49.67 85.00 53.57 - YoY % -376.73% 35.73% 107.60% 15.56% -41.56% 58.67% - Horiz. % -835.47% 301.90% 222.44% 107.15% 92.72% 158.67% 100.00%
EY -0.22 0.62 0.84 1.74 2.01 1.18 1.87 - YoY % -135.48% -26.19% -51.72% -13.43% 70.34% -36.90% - Horiz. % -11.76% 33.16% 44.92% 93.05% 107.49% 63.10% 100.00%
DY 0.00 1.54 0.00 1.95 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.97% 0.00% 100.00% - - -
P/NAPS 1.35 1.27 1.69 2.16 2.13 2.27 2.50 -9.76% YoY % 6.30% -24.85% -21.76% 1.41% -6.17% -9.20% - Horiz. % 54.00% 50.80% 67.60% 86.40% 85.20% 90.80% 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 October 2016.pdf 
