[NTPM] QoQ Quarter Result on 30-Apr-2008 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -21.7%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 91,574 84,586 87,283 73,883 84,791 74,428 73,071 16.15%
PBT 16,436 11,087 12,843 10,123 13,508 9,513 8,472 55.23%
Tax -4,124 -2,340 -2,614 -1,954 -3,024 -1,956 -1,520 93.94%
NP 12,312 8,747 10,229 8,169 10,484 7,557 6,952 46.12%
-
NP to SH 12,278 8,713 10,259 8,183 10,451 7,532 6,955 45.81%
-
Tax Rate 25.09% 21.11% 20.35% 19.30% 22.39% 20.56% 17.94% -
Total Cost 79,262 75,839 77,054 65,714 74,307 66,871 66,119 12.78%
-
Net Worth 196,447 186,707 198,768 97,222 192,635 178,056 185,969 3.70%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 7,182 - - 12,760 6,934 - - -
Div Payout % 58.50% - - 155.94% 66.36% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 196,447 186,707 198,768 97,222 192,635 178,056 185,969 3.70%
NOSH 613,900 622,357 641,187 607,642 642,117 635,916 641,272 -2.85%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 13.44% 10.34% 11.72% 11.06% 12.36% 10.15% 9.51% -
ROE 6.25% 4.67% 5.16% 8.42% 5.43% 4.23% 3.74% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 14.92 13.59 13.61 12.16 13.20 11.70 11.39 19.62%
EPS 2.00 1.40 1.60 0.70 1.70 1.20 1.10 48.69%
DPS 1.17 0.00 0.00 2.10 1.08 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.16 0.30 0.28 0.29 6.75%
Adjusted Per Share Value based on latest NOSH - 607,642
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 8.15 7.53 7.77 6.58 7.55 6.63 6.51 16.07%
EPS 1.09 0.78 0.91 0.73 0.93 0.67 0.62 45.41%
DPS 0.64 0.00 0.00 1.14 0.62 0.00 0.00 -
NAPS 0.1749 0.1662 0.177 0.0866 0.1715 0.1585 0.1656 3.69%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.27 0.26 0.51 0.27 0.26 0.46 0.49 -
P/RPS 1.81 1.91 3.75 2.22 1.97 3.93 4.30 -43.68%
P/EPS 13.50 18.57 31.88 20.05 15.97 38.84 45.18 -55.14%
EY 7.41 5.38 3.14 4.99 6.26 2.57 2.21 123.19%
DY 4.33 0.00 0.00 7.78 4.15 0.00 0.00 -
P/NAPS 0.84 0.87 1.65 1.69 0.87 1.64 1.69 -37.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 -
Price 0.28 0.28 0.29 0.28 0.26 0.47 0.49 -
P/RPS 1.88 2.06 2.13 2.30 1.97 4.02 4.30 -42.25%
P/EPS 14.00 20.00 18.13 20.79 15.97 39.68 45.18 -54.04%
EY 7.14 5.00 5.52 4.81 6.26 2.52 2.21 117.76%
DY 4.18 0.00 0.00 7.50 4.15 0.00 0.00 -
P/NAPS 0.88 0.93 0.94 1.75 0.87 1.68 1.69 -35.14%

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