[NTPM] QoQ Cumulative 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- -69.03%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 358,557 263,442 171,869 87,283 306,173 232,290 147,498 80.89%
PBT 58,677 40,367 23,931 12,843 41,618 31,494 17,986 120.12%
Tax -12,372 -9,078 -4,954 -2,614 -8,455 -6,501 -3,477 133.25%
NP 46,305 31,289 18,977 10,229 33,163 24,993 14,509 116.92%
-
NP to SH 46,222 31,250 18,972 10,259 33,121 24,938 14,487 116.88%
-
Tax Rate 21.08% 22.49% 20.70% 20.35% 20.32% 20.64% 19.33% -
Total Cost 312,252 232,153 152,892 77,054 273,010 207,297 132,989 76.74%
-
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 7,312 - - 25,115 6,743 - -
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% 15.63% 10.00% 5.16% 33.38% 13.31% 8.46% -
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 42.15 27.18 13.61 49.37 37.20 24.11 20.28%
EPS 4.10 5.00 3.00 1.60 2.90 4.00 2.30 47.06%
DPS 2.62 1.17 0.00 0.00 4.05 1.08 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 31.92 23.45 15.30 7.77 27.26 20.68 13.13 80.89%
EPS 4.12 2.78 1.69 0.91 2.95 2.22 1.29 117.02%
DPS 2.63 0.65 0.00 0.00 2.24 0.60 0.00 -
NAPS 0.1807 0.1781 0.1689 0.177 0.0883 0.1668 0.1525 11.98%
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 0.64 0.96 3.75 0.55 0.70 1.91 -28.30%
P/EPS 9.02 5.40 8.67 31.88 5.06 6.51 19.43 -40.07%
EY 11.08 18.52 11.54 3.14 19.78 15.36 5.15 66.73%
DY 7.08 4.33 0.00 0.00 15.00 4.15 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 0.66 1.03 2.13 0.57 0.70 1.95 -21.75%
P/EPS 10.49 5.60 9.33 18.13 5.24 6.51 19.85 -34.66%
EY 9.53 17.86 10.71 5.52 19.07 15.36 5.04 52.97%
DY 6.09 4.18 0.00 0.00 14.46 4.15 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