[NTPM] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -0.39%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 351,256 343,738 349,132 306,173 309,720 294,996 292,284 12.97%
PBT 53,822 47,862 51,372 41,618 41,992 35,972 33,888 35.93%
Tax -12,104 -9,908 -10,456 -8,455 -8,668 -6,954 -6,080 57.92%
NP 41,718 37,954 40,916 33,163 33,324 29,018 27,808 30.88%
-
NP to SH 41,666 37,944 41,036 33,121 33,250 28,974 27,820 30.74%
-
Tax Rate 22.49% 20.70% 20.35% 20.32% 20.64% 19.33% 17.94% -
Total Cost 309,537 305,784 308,216 273,010 276,396 265,978 264,476 11.00%
-
Net Worth 199,999 189,720 198,768 99,223 187,324 171,324 185,969 4.94%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 9,749 - - 25,115 8,991 - - -
Div Payout % 23.40% - - 75.83% 27.04% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 199,999 189,720 198,768 99,223 187,324 171,324 185,969 4.94%
NOSH 625,000 632,400 641,187 620,145 624,414 611,874 641,272 -1.69%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 11.88% 11.04% 11.72% 10.83% 10.76% 9.84% 9.51% -
ROE 20.83% 20.00% 20.65% 33.38% 17.75% 16.91% 14.96% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 56.20 54.35 54.45 49.37 49.60 48.21 45.58 14.91%
EPS 6.67 6.00 6.40 2.90 5.33 4.60 4.40 31.79%
DPS 1.56 0.00 0.00 4.05 1.44 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.16 0.30 0.28 0.29 6.75%
Adjusted Per Share Value based on latest NOSH - 607,642
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 31.27 30.60 31.08 27.26 27.57 26.26 26.02 12.97%
EPS 3.71 3.38 3.65 2.95 2.96 2.58 2.48 30.64%
DPS 0.87 0.00 0.00 2.24 0.80 0.00 0.00 -
NAPS 0.1781 0.1689 0.177 0.0883 0.1668 0.1525 0.1656 4.94%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.27 0.26 0.51 0.27 0.26 0.46 0.49 -
P/RPS 0.48 0.48 0.94 0.55 0.52 0.95 1.08 -41.61%
P/EPS 4.05 4.33 7.97 5.06 4.88 9.71 11.29 -49.35%
EY 24.69 23.08 12.55 19.78 20.48 10.29 8.85 97.56%
DY 5.78 0.00 0.00 15.00 5.54 0.00 0.00 -
P/NAPS 0.84 0.87 1.65 1.69 0.87 1.64 1.69 -37.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 -
Price 0.28 0.28 0.29 0.28 0.26 0.47 0.49 -
P/RPS 0.50 0.52 0.53 0.57 0.52 0.97 1.08 -40.01%
P/EPS 4.20 4.67 4.53 5.24 4.88 9.93 11.29 -48.11%
EY 23.81 21.43 22.07 19.07 20.48 10.08 8.85 92.85%
DY 5.57 0.00 0.00 14.46 5.54 0.00 0.00 -
P/NAPS 0.88 0.93 0.94 1.75 0.87 1.68 1.69 -35.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment