[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
08-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 99.4%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 106,950 420,227 315,846 200,977 94,504 383,123 289,706 -48.63%
PBT 12,362 67,127 52,963 32,365 16,546 75,445 58,062 -64.44%
Tax -3,134 -15,064 -12,513 -7,621 -4,137 -16,084 -12,875 -61.11%
NP 9,228 52,063 40,450 24,744 12,409 59,361 45,187 -65.42%
-
NP to SH 9,228 52,063 40,450 24,744 12,409 59,321 45,147 -65.40%
-
Tax Rate 25.35% 22.44% 23.63% 23.55% 25.00% 21.32% 22.17% -
Total Cost 97,722 368,164 275,396 176,233 82,095 323,762 244,519 -45.83%
-
Net Worth 265,305 248,996 258,430 236,192 236,899 223,852 237,021 7.82%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 32,822 16,292 - - 32,458 16,365 -
Div Payout % - 63.04% 40.28% - - 54.72% 36.25% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 265,305 248,996 258,430 236,192 236,899 223,852 237,021 7.82%
NOSH 1,153,499 1,131,804 1,123,611 1,124,727 1,128,090 1,119,264 1,128,675 1.46%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.63% 12.39% 12.81% 12.31% 13.13% 15.49% 15.60% -
ROE 3.48% 20.91% 15.65% 10.48% 5.24% 26.50% 19.05% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.27 37.13 28.11 17.87 8.38 34.23 25.67 -49.38%
EPS 0.80 4.60 3.60 2.20 1.10 5.30 4.00 -65.90%
DPS 0.00 2.90 1.45 0.00 0.00 2.90 1.45 -
NAPS 0.23 0.22 0.23 0.21 0.21 0.20 0.21 6.27%
Adjusted Per Share Value based on latest NOSH - 1,121,363
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.52 37.41 28.12 17.89 8.41 34.11 25.79 -48.63%
EPS 0.82 4.64 3.60 2.20 1.10 5.28 4.02 -65.44%
DPS 0.00 2.92 1.45 0.00 0.00 2.89 1.46 -
NAPS 0.2362 0.2217 0.2301 0.2103 0.2109 0.1993 0.211 7.83%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.54 0.55 0.54 0.57 0.59 0.58 0.57 -
P/RPS 5.82 1.48 1.92 3.19 7.04 1.69 2.22 90.46%
P/EPS 67.50 11.96 15.00 25.91 53.64 10.94 14.25 182.85%
EY 1.48 8.36 6.67 3.86 1.86 9.14 7.02 -64.67%
DY 0.00 5.27 2.69 0.00 0.00 5.00 2.54 -
P/NAPS 2.35 2.50 2.35 2.71 2.81 2.90 2.71 -9.08%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 23/09/11 24/06/11 11/03/11 08/12/10 03/09/10 29/06/10 12/03/10 -
Price 0.53 0.54 0.55 0.56 0.60 0.60 0.60 -
P/RPS 5.72 1.45 1.96 3.13 7.16 1.75 2.34 81.75%
P/EPS 66.25 11.74 15.28 25.45 54.55 11.32 15.00 169.92%
EY 1.51 8.52 6.55 3.93 1.83 8.83 6.67 -62.95%
DY 0.00 5.37 2.64 0.00 0.00 4.83 2.42 -
P/NAPS 2.30 2.45 2.39 2.67 2.86 3.00 2.86 -13.55%

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