[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 57.91%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 200,977 94,504 383,123 289,706 188,124 94,492 358,557 -31.94%
PBT 32,365 16,546 75,445 58,062 36,983 18,364 58,677 -32.66%
Tax -7,621 -4,137 -16,084 -12,875 -8,353 -4,289 -12,372 -27.54%
NP 24,744 12,409 59,361 45,187 28,630 14,075 46,305 -34.07%
-
NP to SH 24,744 12,409 59,321 45,147 28,590 14,055 46,222 -33.99%
-
Tax Rate 23.55% 25.00% 21.32% 22.17% 22.59% 23.36% 21.08% -
Total Cost 176,233 82,095 323,762 244,519 159,494 80,417 312,252 -31.63%
-
Net Worth 236,192 236,899 223,852 237,021 217,283 205,419 202,925 10.61%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 32,458 16,365 - - 29,536 -
Div Payout % - - 54.72% 36.25% - - 63.90% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 236,192 236,899 223,852 237,021 217,283 205,419 202,925 10.61%
NOSH 1,124,727 1,128,090 1,119,264 1,128,675 1,143,600 1,081,153 1,127,365 -0.15%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 12.31% 13.13% 15.49% 15.60% 15.22% 14.90% 12.91% -
ROE 10.48% 5.24% 26.50% 19.05% 13.16% 6.84% 22.78% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 17.87 8.38 34.23 25.67 16.45 8.74 31.80 -31.83%
EPS 2.20 1.10 5.30 4.00 2.50 1.30 4.10 -33.89%
DPS 0.00 0.00 2.90 1.45 0.00 0.00 2.62 -
NAPS 0.21 0.21 0.20 0.21 0.19 0.19 0.18 10.79%
Adjusted Per Share Value based on latest NOSH - 1,103,800
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 17.89 8.41 34.11 25.79 16.75 8.41 31.92 -31.95%
EPS 2.20 1.10 5.28 4.02 2.55 1.25 4.12 -34.10%
DPS 0.00 0.00 2.89 1.46 0.00 0.00 2.63 -
NAPS 0.2103 0.2109 0.1993 0.211 0.1935 0.1829 0.1807 10.61%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.57 0.59 0.58 0.57 0.51 0.50 0.37 -
P/RPS 3.19 7.04 1.69 2.22 3.10 5.72 1.16 95.92%
P/EPS 25.91 53.64 10.94 14.25 20.40 38.46 9.02 101.68%
EY 3.86 1.86 9.14 7.02 4.90 2.60 11.08 -50.39%
DY 0.00 0.00 5.00 2.54 0.00 0.00 7.08 -
P/NAPS 2.71 2.81 2.90 2.71 2.68 2.63 2.06 20.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 08/12/10 03/09/10 29/06/10 12/03/10 30/12/09 03/09/09 26/06/09 -
Price 0.56 0.60 0.60 0.60 0.56 0.61 0.43 -
P/RPS 3.13 7.16 1.75 2.34 3.40 6.98 1.35 74.90%
P/EPS 25.45 54.55 11.32 15.00 22.40 46.92 10.49 80.26%
EY 3.93 1.83 8.83 6.67 4.46 2.13 9.53 -44.50%
DY 0.00 0.00 4.83 2.42 0.00 0.00 6.09 -
P/NAPS 2.67 2.86 3.00 2.86 2.95 3.21 2.39 7.64%

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