[NTPM] QoQ Cumulative 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- 64.72%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 188,124 94,492 358,557 263,442 171,869 87,283 306,173 -27.66%
PBT 36,983 18,364 58,677 40,367 23,931 12,843 41,618 -7.54%
Tax -8,353 -4,289 -12,372 -9,078 -4,954 -2,614 -8,455 -0.80%
NP 28,630 14,075 46,305 31,289 18,977 10,229 33,163 -9.30%
-
NP to SH 28,590 14,055 46,222 31,250 18,972 10,259 33,121 -9.31%
-
Tax Rate 22.59% 23.36% 21.08% 22.49% 20.70% 20.35% 20.32% -
Total Cost 159,494 80,417 312,252 232,153 152,892 77,054 273,010 -30.04%
-
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 7,312 - - 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 13.16% 6.84% 22.78% 15.63% 10.00% 5.16% 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 16.45 8.74 31.80 42.15 27.18 13.61 49.37 -51.84%
EPS 2.50 1.30 4.10 5.00 3.00 1.60 2.90 -9.39%
DPS 0.00 0.00 2.62 1.17 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 11.61 5.83 22.13 16.26 10.61 5.39 18.90 -27.67%
EPS 1.76 0.87 2.85 1.93 1.17 0.63 2.04 -9.34%
DPS 0.00 0.00 1.82 0.45 0.00 0.00 1.55 -
NAPS 0.1341 0.1268 0.1253 0.1235 0.1171 0.1227 0.0612 68.46%
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 3.10 5.72 1.16 0.64 0.96 3.75 0.55 215.71%
P/EPS 20.40 38.46 9.02 5.40 8.67 31.88 5.06 152.66%
EY 4.90 2.60 11.08 18.52 11.54 3.14 19.78 -60.45%
DY 0.00 0.00 7.08 4.33 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 3.40 6.98 1.35 0.66 1.03 2.13 0.57 227.83%
P/EPS 22.40 46.92 10.49 5.60 9.33 18.13 5.24 162.70%
EY 4.46 2.13 9.53 17.86 10.71 5.52 19.07 -61.93%
DY 0.00 0.00 6.09 4.18 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