[NTPM] QoQ Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 10.93%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 386,274 376,248 377,968 358,557 351,256 343,738 349,132 6.95%
PBT 77,416 73,966 73,456 58,677 53,822 47,862 51,372 31.34%
Tax -17,166 -16,706 -17,156 -12,372 -12,104 -9,908 -10,456 39.04%
NP 60,249 57,260 56,300 46,305 41,718 37,954 40,916 29.33%
-
NP to SH 60,196 57,180 56,220 46,222 41,666 37,944 41,036 29.01%
-
Tax Rate 22.17% 22.59% 23.36% 21.08% 22.49% 20.70% 20.35% -
Total Cost 326,025 318,988 321,668 312,252 309,537 305,784 308,216 3.80%
-
Net Worth 237,021 217,283 205,419 202,925 199,999 189,720 198,768 12.41%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 21,821 - - 29,536 9,749 - - -
Div Payout % 36.25% - - 63.90% 23.40% - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 237,021 217,283 205,419 202,925 199,999 189,720 198,768 12.41%
NOSH 1,128,674 1,143,600 1,081,153 1,127,365 625,000 632,400 641,187 45.63%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.60% 15.22% 14.90% 12.91% 11.88% 11.04% 11.72% -
ROE 25.40% 26.32% 27.37% 22.78% 20.83% 20.00% 20.65% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 34.22 32.90 34.96 31.80 56.20 54.35 54.45 -26.56%
EPS 5.33 5.00 5.20 4.10 6.67 6.00 6.40 -11.45%
DPS 1.93 0.00 0.00 2.62 1.56 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.18 0.32 0.30 0.31 -22.81%
Adjusted Per Share Value based on latest NOSH - 1,152,923
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 23.84 23.23 23.33 22.13 21.68 21.22 21.55 6.94%
EPS 3.72 3.53 3.47 2.85 2.57 2.34 2.53 29.21%
DPS 1.35 0.00 0.00 1.82 0.60 0.00 0.00 -
NAPS 0.1463 0.1341 0.1268 0.1253 0.1235 0.1171 0.1227 12.40%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.57 0.51 0.50 0.37 0.27 0.26 0.51 -
P/RPS 1.67 1.55 1.43 1.16 0.48 0.48 0.94 46.53%
P/EPS 10.69 10.20 9.62 9.02 4.05 4.33 7.97 21.55%
EY 9.36 9.80 10.40 11.08 24.69 23.08 12.55 -17.71%
DY 3.39 0.00 0.00 7.08 5.78 0.00 0.00 -
P/NAPS 2.71 2.68 2.63 2.06 0.84 0.87 1.65 39.07%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 12/03/10 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 -
Price 0.60 0.56 0.61 0.43 0.28 0.28 0.29 -
P/RPS 1.75 1.70 1.74 1.35 0.50 0.52 0.53 121.25%
P/EPS 11.25 11.20 11.73 10.49 4.20 4.67 4.53 83.08%
EY 8.89 8.93 8.52 9.53 23.81 21.43 22.07 -45.36%
DY 3.22 0.00 0.00 6.09 5.57 0.00 0.00 -
P/NAPS 2.86 2.95 3.21 2.39 0.88 0.93 0.94 109.54%

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