[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -69.59%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 383,123 289,706 188,124 94,492 358,557 263,442 171,869 70.89%
PBT 75,445 58,062 36,983 18,364 58,677 40,367 23,931 115.45%
Tax -16,084 -12,875 -8,353 -4,289 -12,372 -9,078 -4,954 119.73%
NP 59,361 45,187 28,630 14,075 46,305 31,289 18,977 114.33%
-
NP to SH 59,321 45,147 28,590 14,055 46,222 31,250 18,972 114.27%
-
Tax Rate 21.32% 22.17% 22.59% 23.36% 21.08% 22.49% 20.70% -
Total Cost 323,762 244,519 159,494 80,417 312,252 232,153 152,892 65.12%
-
Net Worth 223,852 237,021 217,283 205,419 202,925 199,999 189,720 11.69%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 32,458 16,365 - - 29,536 7,312 - -
Div Payout % 54.72% 36.25% - - 63.90% 23.40% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 223,852 237,021 217,283 205,419 202,925 199,999 189,720 11.69%
NOSH 1,119,264 1,128,675 1,143,600 1,081,153 1,127,365 625,000 632,400 46.46%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 15.49% 15.60% 15.22% 14.90% 12.91% 11.88% 11.04% -
ROE 26.50% 19.05% 13.16% 6.84% 22.78% 15.63% 10.00% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 34.23 25.67 16.45 8.74 31.80 42.15 27.18 16.66%
EPS 5.30 4.00 2.50 1.30 4.10 5.00 3.00 46.29%
DPS 2.90 1.45 0.00 0.00 2.62 1.17 0.00 -
NAPS 0.20 0.21 0.19 0.19 0.18 0.32 0.30 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,081,153
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.65 17.88 11.61 5.83 22.13 16.26 10.61 70.88%
EPS 3.66 2.79 1.76 0.87 2.85 1.93 1.17 114.34%
DPS 2.00 1.01 0.00 0.00 1.82 0.45 0.00 -
NAPS 0.1382 0.1463 0.1341 0.1268 0.1253 0.1235 0.1171 11.71%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.58 0.57 0.51 0.50 0.37 0.27 0.26 -
P/RPS 1.69 2.22 3.10 5.72 1.16 0.64 0.96 45.94%
P/EPS 10.94 14.25 20.40 38.46 9.02 5.40 8.67 16.81%
EY 9.14 7.02 4.90 2.60 11.08 18.52 11.54 -14.43%
DY 5.00 2.54 0.00 0.00 7.08 4.33 0.00 -
P/NAPS 2.90 2.71 2.68 2.63 2.06 0.84 0.87 123.63%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 12/03/10 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 -
Price 0.60 0.60 0.56 0.61 0.43 0.28 0.28 -
P/RPS 1.75 2.34 3.40 6.98 1.35 0.66 1.03 42.52%
P/EPS 11.32 15.00 22.40 46.92 10.49 5.60 9.33 13.79%
EY 8.83 6.67 4.46 2.13 9.53 17.86 10.71 -12.10%
DY 4.83 2.42 0.00 0.00 6.09 4.18 0.00 -
P/NAPS 3.00 2.86 2.95 3.21 2.39 0.88 0.93 118.78%

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