[NTPM] QoQ Quarter Result on 30-Apr-2009 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 22.07%
YoY- 83.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 101,583 93,632 94,492 95,114 91,574 84,586 87,283 10.61%
PBT 21,079 18,619 18,364 18,311 16,436 11,087 12,843 39.01%
Tax -4,522 -4,064 -4,289 -3,294 -4,124 -2,340 -2,614 43.96%
NP 16,557 14,555 14,075 15,017 12,312 8,747 10,229 37.73%
-
NP to SH 16,557 14,535 14,055 14,988 12,278 8,713 10,259 37.46%
-
Tax Rate 21.45% 21.83% 23.36% 17.99% 25.09% 21.11% 20.35% -
Total Cost 85,026 79,077 80,417 80,097 79,262 75,839 77,054 6.76%
-
Net Worth 231,797 212,434 205,419 207,526 196,447 186,707 198,768 10.76%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 16,005 - - 16,717 7,182 - - -
Div Payout % 96.67% - - 111.54% 58.50% - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 231,797 212,434 205,419 207,526 196,447 186,707 198,768 10.76%
NOSH 1,103,800 1,118,076 1,081,153 1,152,923 613,900 622,357 641,187 43.49%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 16.30% 15.54% 14.90% 15.79% 13.44% 10.34% 11.72% -
ROE 7.14% 6.84% 6.84% 7.22% 6.25% 4.67% 5.16% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.20 8.37 8.74 8.25 14.92 13.59 13.61 -22.92%
EPS 1.50 1.30 1.30 1.30 2.00 1.40 1.60 -4.20%
DPS 1.45 0.00 0.00 1.45 1.17 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.18 0.32 0.30 0.31 -22.81%
Adjusted Per Share Value based on latest NOSH - 1,152,923
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.04 8.34 8.41 8.47 8.15 7.53 7.77 10.58%
EPS 1.47 1.29 1.25 1.33 1.09 0.78 0.91 37.55%
DPS 1.42 0.00 0.00 1.49 0.64 0.00 0.00 -
NAPS 0.2064 0.1891 0.1829 0.1848 0.1749 0.1662 0.177 10.75%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.57 0.51 0.50 0.37 0.27 0.26 0.51 -
P/RPS 6.19 6.09 5.72 4.48 1.81 1.91 3.75 39.54%
P/EPS 38.00 39.23 38.46 28.46 13.50 18.57 31.88 12.38%
EY 2.63 2.55 2.60 3.51 7.41 5.38 3.14 -11.11%
DY 2.54 0.00 0.00 3.92 4.33 0.00 0.00 -
P/NAPS 2.71 2.68 2.63 2.06 0.84 0.87 1.65 39.07%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 12/03/10 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 -
Price 0.60 0.56 0.61 0.43 0.28 0.28 0.29 -
P/RPS 6.52 6.69 6.98 5.21 1.88 2.06 2.13 110.39%
P/EPS 40.00 43.08 46.92 33.08 14.00 20.00 18.13 69.23%
EY 2.50 2.32 2.13 3.02 7.14 5.00 5.52 -40.93%
DY 2.42 0.00 0.00 3.37 4.18 0.00 0.00 -
P/NAPS 2.86 2.95 3.21 2.39 0.88 0.93 0.94 109.54%

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