[NTPM] QoQ Quarter Result on 30-Apr-2010 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -14.4%
YoY- -5.44%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 114,869 106,473 94,504 93,417 101,583 93,632 94,492 13.86%
PBT 20,598 15,818 16,546 17,382 21,079 18,619 18,364 7.93%
Tax -4,892 -3,483 -4,137 -3,209 -4,522 -4,064 -4,289 9.13%
NP 15,706 12,335 12,409 14,173 16,557 14,555 14,075 7.56%
-
NP to SH 15,706 12,335 12,409 14,173 16,557 14,535 14,055 7.66%
-
Tax Rate 23.75% 22.02% 25.00% 18.46% 21.45% 21.83% 23.36% -
Total Cost 99,163 94,138 82,095 79,244 85,026 79,077 80,417 14.94%
-
Net Worth 258,027 235,486 236,899 218,046 231,797 212,434 205,419 16.36%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 16,266 - - 15,808 16,005 - - -
Div Payout % 103.57% - - 111.54% 96.67% - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 258,027 235,486 236,899 218,046 231,797 212,434 205,419 16.36%
NOSH 1,121,857 1,121,363 1,128,090 1,090,230 1,103,800 1,118,076 1,081,153 2.48%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 13.67% 11.59% 13.13% 15.17% 16.30% 15.54% 14.90% -
ROE 6.09% 5.24% 5.24% 6.50% 7.14% 6.84% 6.84% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 10.24 9.49 8.38 8.57 9.20 8.37 8.74 11.10%
EPS 1.40 1.10 1.10 1.30 1.50 1.30 1.30 5.05%
DPS 1.45 0.00 0.00 1.45 1.45 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.20 0.21 0.19 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 1,090,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 10.23 9.48 8.41 8.32 9.04 8.34 8.41 13.91%
EPS 1.40 1.10 1.10 1.26 1.47 1.29 1.25 7.82%
DPS 1.45 0.00 0.00 1.41 1.42 0.00 0.00 -
NAPS 0.2297 0.2097 0.2109 0.1941 0.2064 0.1891 0.1829 16.35%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.54 0.57 0.59 0.58 0.57 0.51 0.50 -
P/RPS 5.27 6.00 7.04 6.77 6.19 6.09 5.72 -5.30%
P/EPS 38.57 51.82 53.64 44.62 38.00 39.23 38.46 0.19%
EY 2.59 1.93 1.86 2.24 2.63 2.55 2.60 -0.25%
DY 2.69 0.00 0.00 2.50 2.54 0.00 0.00 -
P/NAPS 2.35 2.71 2.81 2.90 2.71 2.68 2.63 -7.21%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 11/03/11 08/12/10 03/09/10 29/06/10 12/03/10 30/12/09 03/09/09 -
Price 0.55 0.56 0.60 0.60 0.60 0.56 0.61 -
P/RPS 5.37 5.90 7.16 7.00 6.52 6.69 6.98 -15.99%
P/EPS 39.29 50.91 54.55 46.15 40.00 43.08 46.92 -11.12%
EY 2.55 1.96 1.83 2.17 2.50 2.32 2.13 12.71%
DY 2.64 0.00 0.00 2.42 2.42 0.00 0.00 -
P/NAPS 2.39 2.67 2.86 3.00 2.86 2.95 3.21 -17.80%

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