[NTPM] QoQ 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- -12.45%
YoY- -11.71%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 104,381 114,869 106,473 94,504 93,417 101,583 93,632 7.53%
PBT 14,163 20,598 15,818 16,546 17,382 21,079 18,619 -16.71%
Tax -2,550 -4,892 -3,483 -4,137 -3,209 -4,522 -4,064 -26.77%
NP 11,613 15,706 12,335 12,409 14,173 16,557 14,555 -14.01%
-
NP to SH 11,613 15,706 12,335 12,409 14,173 16,557 14,535 -13.93%
-
Tax Rate 18.00% 23.75% 22.02% 25.00% 18.46% 21.45% 21.83% -
Total Cost 92,768 99,163 94,138 82,095 79,244 85,026 79,077 11.26%
-
Net Worth 255,485 258,027 235,486 236,899 218,046 231,797 212,434 13.12%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 16,838 16,266 - - 15,808 16,005 - -
Div Payout % 145.00% 103.57% - - 111.54% 96.67% - -
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 255,485 258,027 235,486 236,899 218,046 231,797 212,434 13.12%
NOSH 1,161,300 1,121,857 1,121,363 1,128,090 1,090,230 1,103,800 1,118,076 2.56%
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 11.13% 13.67% 11.59% 13.13% 15.17% 16.30% 15.54% -
ROE 4.55% 6.09% 5.24% 5.24% 6.50% 7.14% 6.84% -
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 8.99 10.24 9.49 8.38 8.57 9.20 8.37 4.89%
EPS 1.00 1.40 1.10 1.10 1.30 1.50 1.30 -16.08%
DPS 1.45 1.45 0.00 0.00 1.45 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 9.29 10.23 9.48 8.41 8.32 9.04 8.34 7.47%
EPS 1.03 1.40 1.10 1.10 1.26 1.47 1.29 -13.96%
DPS 1.50 1.45 0.00 0.00 1.41 1.42 0.00 -
NAPS 0.2275 0.2297 0.2097 0.2109 0.1941 0.2064 0.1891 13.15%
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 6.12 5.27 6.00 7.04 6.77 6.19 6.09 0.32%
P/EPS 55.00 38.57 51.82 53.64 44.62 38.00 39.23 25.34%
EY 1.82 2.59 1.93 1.86 2.24 2.63 2.55 -20.18%
DY 2.64 2.69 0.00 0.00 2.50 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 6.01 5.37 5.90 7.16 7.00 6.52 6.69 -6.91%
P/EPS 54.00 39.29 50.91 54.55 46.15 40.00 43.08 16.30%
EY 1.85 2.55 1.96 1.83 2.17 2.50 2.32 -14.04%
DY 2.69 2.64 0.00 0.00 2.42 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