[NTPM] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 9.81%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 376,248 377,968 358,557 351,256 343,738 349,132 306,173 14.68%
PBT 73,966 73,456 58,677 53,822 47,862 51,372 41,618 46.57%
Tax -16,706 -17,156 -12,372 -12,104 -9,908 -10,456 -8,455 57.26%
NP 57,260 56,300 46,305 41,718 37,954 40,916 33,163 43.78%
-
NP to SH 57,180 56,220 46,222 41,666 37,944 41,036 33,121 43.76%
-
Tax Rate 22.59% 23.36% 21.08% 22.49% 20.70% 20.35% 20.32% -
Total Cost 318,988 321,668 312,252 309,537 305,784 308,216 273,010 10.90%
-
Net Worth 217,283 205,419 202,925 199,999 189,720 198,768 99,223 68.39%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 29,536 9,749 - - 25,115 -
Div Payout % - - 63.90% 23.40% - - 75.83% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 217,283 205,419 202,925 199,999 189,720 198,768 99,223 68.39%
NOSH 1,143,600 1,081,153 1,127,365 625,000 632,400 641,187 620,145 50.21%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 15.22% 14.90% 12.91% 11.88% 11.04% 11.72% 10.83% -
ROE 26.32% 27.37% 22.78% 20.83% 20.00% 20.65% 33.38% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 32.90 34.96 31.80 56.20 54.35 54.45 49.37 -23.64%
EPS 5.00 5.20 4.10 6.67 6.00 6.40 2.90 43.64%
DPS 0.00 0.00 2.62 1.56 0.00 0.00 4.05 -
NAPS 0.19 0.19 0.18 0.32 0.30 0.31 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 613,900
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.50 33.65 31.92 31.27 30.60 31.08 27.26 14.68%
EPS 5.09 5.01 4.12 3.71 3.38 3.65 2.95 43.71%
DPS 0.00 0.00 2.63 0.87 0.00 0.00 2.24 -
NAPS 0.1935 0.1829 0.1807 0.1781 0.1689 0.177 0.0883 68.47%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.51 0.50 0.37 0.27 0.26 0.51 0.27 -
P/RPS 1.55 1.43 1.16 0.48 0.48 0.94 0.55 99.14%
P/EPS 10.20 9.62 9.02 4.05 4.33 7.97 5.06 59.37%
EY 9.80 10.40 11.08 24.69 23.08 12.55 19.78 -37.30%
DY 0.00 0.00 7.08 5.78 0.00 0.00 15.00 -
P/NAPS 2.68 2.63 2.06 0.84 0.87 1.65 1.69 35.87%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 -
Price 0.56 0.61 0.43 0.28 0.28 0.29 0.28 -
P/RPS 1.70 1.74 1.35 0.50 0.52 0.53 0.57 106.78%
P/EPS 11.20 11.73 10.49 4.20 4.67 4.53 5.24 65.70%
EY 8.93 8.52 9.53 23.81 21.43 22.07 19.07 -39.61%
DY 0.00 0.00 6.09 5.57 0.00 0.00 14.46 -
P/NAPS 2.95 3.21 2.39 0.88 0.93 0.94 1.75 41.50%

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