[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -79.08%
YoY- -11.71%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 420,227 315,846 200,977 94,504 383,123 289,706 188,124 71.13%
PBT 67,127 52,963 32,365 16,546 75,445 58,062 36,983 48.96%
Tax -15,064 -12,513 -7,621 -4,137 -16,084 -12,875 -8,353 48.32%
NP 52,063 40,450 24,744 12,409 59,361 45,187 28,630 49.14%
-
NP to SH 52,063 40,450 24,744 12,409 59,321 45,147 28,590 49.28%
-
Tax Rate 22.44% 23.63% 23.55% 25.00% 21.32% 22.17% 22.59% -
Total Cost 368,164 275,396 176,233 82,095 323,762 244,519 159,494 74.92%
-
Net Worth 248,996 258,430 236,192 236,899 223,852 237,021 217,283 9.53%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 32,822 16,292 - - 32,458 16,365 - -
Div Payout % 63.04% 40.28% - - 54.72% 36.25% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 248,996 258,430 236,192 236,899 223,852 237,021 217,283 9.53%
NOSH 1,131,804 1,123,611 1,124,727 1,128,090 1,119,264 1,128,675 1,143,600 -0.69%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 12.39% 12.81% 12.31% 13.13% 15.49% 15.60% 15.22% -
ROE 20.91% 15.65% 10.48% 5.24% 26.50% 19.05% 13.16% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 37.13 28.11 17.87 8.38 34.23 25.67 16.45 72.32%
EPS 4.60 3.60 2.20 1.10 5.30 4.00 2.50 50.32%
DPS 2.90 1.45 0.00 0.00 2.90 1.45 0.00 -
NAPS 0.22 0.23 0.21 0.21 0.20 0.21 0.19 10.29%
Adjusted Per Share Value based on latest NOSH - 1,128,090
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 25.94 19.50 12.41 5.83 23.65 17.88 11.61 71.15%
EPS 3.21 2.50 1.53 0.77 3.66 2.79 1.76 49.44%
DPS 2.03 1.01 0.00 0.00 2.00 1.01 0.00 -
NAPS 0.1537 0.1595 0.1458 0.1462 0.1382 0.1463 0.1341 9.54%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.55 0.54 0.57 0.59 0.58 0.57 0.51 -
P/RPS 1.48 1.92 3.19 7.04 1.69 2.22 3.10 -38.99%
P/EPS 11.96 15.00 25.91 53.64 10.94 14.25 20.40 -30.01%
EY 8.36 6.67 3.86 1.86 9.14 7.02 4.90 42.92%
DY 5.27 2.69 0.00 0.00 5.00 2.54 0.00 -
P/NAPS 2.50 2.35 2.71 2.81 2.90 2.71 2.68 -4.54%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 11/03/11 08/12/10 03/09/10 29/06/10 12/03/10 30/12/09 -
Price 0.54 0.55 0.56 0.60 0.60 0.60 0.56 -
P/RPS 1.45 1.96 3.13 7.16 1.75 2.34 3.40 -43.43%
P/EPS 11.74 15.28 25.45 54.55 11.32 15.00 22.40 -35.07%
EY 8.52 6.55 3.93 1.83 8.83 6.67 4.46 54.14%
DY 5.37 2.64 0.00 0.00 4.83 2.42 0.00 -
P/NAPS 2.45 2.39 2.67 2.86 3.00 2.86 2.95 -11.67%

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