[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 28.71%
YoY- -12.24%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 334,162 217,858 106,950 420,227 315,846 200,977 94,504 131.56%
PBT 43,374 25,311 12,362 67,127 52,963 32,365 16,546 89.78%
Tax -10,407 -6,728 -3,134 -15,064 -12,513 -7,621 -4,137 84.65%
NP 32,967 18,583 9,228 52,063 40,450 24,744 12,409 91.47%
-
NP to SH 32,967 18,583 9,228 52,063 40,450 24,744 12,409 91.47%
-
Tax Rate 23.99% 26.58% 25.35% 22.44% 23.63% 23.55% 25.00% -
Total Cost 301,195 199,275 97,722 368,164 275,396 176,233 82,095 137.31%
-
Net Worth 269,556 240,485 265,305 248,996 258,430 236,192 236,899 8.96%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 16,285 - - 32,822 16,292 - - -
Div Payout % 49.40% - - 63.04% 40.28% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 269,556 240,485 265,305 248,996 258,430 236,192 236,899 8.96%
NOSH 1,123,151 1,093,117 1,153,499 1,131,804 1,123,611 1,124,727 1,128,090 -0.29%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.87% 8.53% 8.63% 12.39% 12.81% 12.31% 13.13% -
ROE 12.23% 7.73% 3.48% 20.91% 15.65% 10.48% 5.24% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 29.75 19.93 9.27 37.13 28.11 17.87 8.38 132.18%
EPS 2.90 1.70 0.80 4.60 3.60 2.20 1.10 90.50%
DPS 1.45 0.00 0.00 2.90 1.45 0.00 0.00 -
NAPS 0.24 0.22 0.23 0.22 0.23 0.21 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 1,161,300
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.63 13.45 6.60 25.94 19.50 12.41 5.83 131.67%
EPS 2.04 1.15 0.57 3.21 2.50 1.53 0.77 91.12%
DPS 1.01 0.00 0.00 2.03 1.01 0.00 0.00 -
NAPS 0.1664 0.1484 0.1638 0.1537 0.1595 0.1458 0.1462 8.98%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.50 0.51 0.54 0.55 0.54 0.57 0.59 -
P/RPS 1.68 2.56 5.82 1.48 1.92 3.19 7.04 -61.42%
P/EPS 17.03 30.00 67.50 11.96 15.00 25.91 53.64 -53.36%
EY 5.87 3.33 1.48 8.36 6.67 3.86 1.86 114.70%
DY 2.90 0.00 0.00 5.27 2.69 0.00 0.00 -
P/NAPS 2.08 2.32 2.35 2.50 2.35 2.71 2.81 -18.12%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 16/03/12 16/12/11 23/09/11 24/06/11 11/03/11 08/12/10 03/09/10 -
Price 0.51 0.50 0.53 0.54 0.55 0.56 0.60 -
P/RPS 1.71 2.51 5.72 1.45 1.96 3.13 7.16 -61.40%
P/EPS 17.38 29.41 66.25 11.74 15.28 25.45 54.55 -53.25%
EY 5.76 3.40 1.51 8.52 6.55 3.93 1.83 114.32%
DY 2.84 0.00 0.00 5.37 2.64 0.00 0.00 -
P/NAPS 2.13 2.27 2.30 2.45 2.39 2.67 2.86 -17.79%

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