[NTPM] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 1.71%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 378,016 383,123 386,274 376,248 377,968 358,557 351,256 5.03%
PBT 66,184 75,445 77,416 73,966 73,456 58,677 53,822 14.82%
Tax -16,548 -16,084 -17,166 -16,706 -17,156 -12,372 -12,104 23.25%
NP 49,636 59,361 60,249 57,260 56,300 46,305 41,718 12.31%
-
NP to SH 49,636 59,321 60,196 57,180 56,220 46,222 41,666 12.41%
-
Tax Rate 25.00% 21.32% 22.17% 22.59% 23.36% 21.08% 22.49% -
Total Cost 328,380 323,762 326,025 318,988 321,668 312,252 309,537 4.02%
-
Net Worth 236,899 223,852 237,021 217,283 205,419 202,925 199,999 11.98%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 32,458 21,821 - - 29,536 9,749 -
Div Payout % - 54.72% 36.25% - - 63.90% 23.40% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 236,899 223,852 237,021 217,283 205,419 202,925 199,999 11.98%
NOSH 1,128,090 1,119,264 1,128,674 1,143,600 1,081,153 1,127,365 625,000 48.40%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.13% 15.49% 15.60% 15.22% 14.90% 12.91% 11.88% -
ROE 20.95% 26.50% 25.40% 26.32% 27.37% 22.78% 20.83% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 33.51 34.23 34.22 32.90 34.96 31.80 56.20 -29.22%
EPS 4.40 5.30 5.33 5.00 5.20 4.10 6.67 -24.27%
DPS 0.00 2.90 1.93 0.00 0.00 2.62 1.56 -
NAPS 0.21 0.20 0.21 0.19 0.19 0.18 0.32 -24.54%
Adjusted Per Share Value based on latest NOSH - 1,118,076
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 33.66 34.11 34.39 33.50 33.65 31.92 31.27 5.04%
EPS 4.42 5.28 5.36 5.09 5.01 4.12 3.71 12.41%
DPS 0.00 2.89 1.94 0.00 0.00 2.63 0.87 -
NAPS 0.2109 0.1993 0.211 0.1935 0.1829 0.1807 0.1781 11.96%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.59 0.58 0.57 0.51 0.50 0.37 0.27 -
P/RPS 1.76 1.69 1.67 1.55 1.43 1.16 0.48 138.34%
P/EPS 13.41 10.94 10.69 10.20 9.62 9.02 4.05 122.63%
EY 7.46 9.14 9.36 9.80 10.40 11.08 24.69 -55.07%
DY 0.00 5.00 3.39 0.00 0.00 7.08 5.78 -
P/NAPS 2.81 2.90 2.71 2.68 2.63 2.06 0.84 124.17%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 03/09/10 29/06/10 12/03/10 30/12/09 03/09/09 26/06/09 20/03/09 -
Price 0.60 0.60 0.60 0.56 0.61 0.43 0.28 -
P/RPS 1.79 1.75 1.75 1.70 1.74 1.35 0.50 134.56%
P/EPS 13.64 11.32 11.25 11.20 11.73 10.49 4.20 119.77%
EY 7.33 8.83 8.89 8.93 8.52 9.53 23.81 -54.50%
DY 0.00 4.83 3.22 0.00 0.00 6.09 5.57 -
P/NAPS 2.86 3.00 2.86 2.95 3.21 2.39 0.88 119.88%

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