[NTPM] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 23.9%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 358,557 351,256 343,738 349,132 306,173 309,720 294,996 13.90%
PBT 58,677 53,822 47,862 51,372 41,618 41,992 35,972 38.61%
Tax -12,372 -12,104 -9,908 -10,456 -8,455 -8,668 -6,954 46.87%
NP 46,305 41,718 37,954 40,916 33,163 33,324 29,018 36.59%
-
NP to SH 46,222 41,666 37,944 41,036 33,121 33,250 28,974 36.56%
-
Tax Rate 21.08% 22.49% 20.70% 20.35% 20.32% 20.64% 19.33% -
Total Cost 312,252 309,537 305,784 308,216 273,010 276,396 265,978 11.29%
-
Net Worth 202,925 199,999 189,720 198,768 99,223 187,324 171,324 11.95%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 29,536 9,749 - - 25,115 8,991 - -
Div Payout % 63.90% 23.40% - - 75.83% 27.04% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 202,925 199,999 189,720 198,768 99,223 187,324 171,324 11.95%
NOSH 1,127,365 625,000 632,400 641,187 620,145 624,414 611,874 50.34%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 12.91% 11.88% 11.04% 11.72% 10.83% 10.76% 9.84% -
ROE 22.78% 20.83% 20.00% 20.65% 33.38% 17.75% 16.91% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 31.80 56.20 54.35 54.45 49.37 49.60 48.21 -24.24%
EPS 4.10 6.67 6.00 6.40 2.90 5.33 4.60 -7.39%
DPS 2.62 1.56 0.00 0.00 4.05 1.44 0.00 -
NAPS 0.18 0.32 0.30 0.31 0.16 0.30 0.28 -25.53%
Adjusted Per Share Value based on latest NOSH - 641,187
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 22.13 21.68 21.22 21.55 18.90 19.12 18.21 13.89%
EPS 2.85 2.57 2.34 2.53 2.04 2.05 1.79 36.39%
DPS 1.82 0.60 0.00 0.00 1.55 0.56 0.00 -
NAPS 0.1253 0.1235 0.1171 0.1227 0.0612 0.1156 0.1058 11.94%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.37 0.27 0.26 0.51 0.27 0.26 0.46 -
P/RPS 1.16 0.48 0.48 0.94 0.55 0.52 0.95 14.25%
P/EPS 9.02 4.05 4.33 7.97 5.06 4.88 9.71 -4.79%
EY 11.08 24.69 23.08 12.55 19.78 20.48 10.29 5.05%
DY 7.08 5.78 0.00 0.00 15.00 5.54 0.00 -
P/NAPS 2.06 0.84 0.87 1.65 1.69 0.87 1.64 16.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 21/12/07 -
Price 0.43 0.28 0.28 0.29 0.28 0.26 0.47 -
P/RPS 1.35 0.50 0.52 0.53 0.57 0.52 0.97 24.67%
P/EPS 10.49 4.20 4.67 4.53 5.24 4.88 9.93 3.72%
EY 9.53 23.81 21.43 22.07 19.07 20.48 10.08 -3.67%
DY 6.09 5.57 0.00 0.00 14.46 5.54 0.00 -
P/NAPS 2.39 0.88 0.93 0.94 1.75 0.87 1.68 26.51%

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