[NTPM] QoQ TTM 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- 17.26%
YoY- 39.6%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 384,821 374,812 365,766 358,557 337,326 330,543 320,385 12.95%
PBT 76,373 71,730 64,198 58,677 50,489 47,561 45,987 40.10%
Tax -16,169 -15,771 -14,047 -12,372 -11,032 -9,932 -9,548 41.93%
NP 60,204 55,959 50,151 46,305 39,457 37,629 36,439 39.62%
-
NP to SH 60,135 55,856 50,034 46,238 39,433 37,606 36,425 39.55%
-
Tax Rate 21.17% 21.99% 21.88% 21.08% 21.85% 20.88% 20.76% -
Total Cost 324,617 318,853 315,615 312,252 297,869 292,914 283,946 9.30%
-
Net Worth 231,797 212,434 205,419 207,526 0 0 0 -
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 32,722 23,900 23,900 23,900 19,943 19,695 19,695 40.14%
Div Payout % 54.42% 42.79% 47.77% 51.69% 50.57% 52.37% 54.07% -
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 0 0 0 -
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 15.64% 14.93% 13.71% 12.91% 11.70% 11.38% 11.37% -
ROE 25.94% 26.29% 24.36% 22.28% 0.00% 0.00% 0.00% -
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 34.86 33.52 33.83 31.10 54.95 53.11 49.97 -21.28%
EPS 5.45 5.00 4.63 4.01 6.42 6.04 5.68 -2.71%
DPS 2.96 2.14 2.21 2.07 3.25 3.16 3.07 -2.39%
NAPS 0.21 0.19 0.19 0.18 0.00 0.00 0.00 -
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 23.75 23.14 22.58 22.13 20.82 20.40 19.78 12.93%
EPS 3.71 3.45 3.09 2.85 2.43 2.32 2.25 39.44%
DPS 2.02 1.48 1.48 1.48 1.23 1.22 1.22 39.82%
NAPS 0.1431 0.1311 0.1268 0.1281 0.00 0.00 0.00 -
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 1.63 1.52 1.48 1.19 0.49 0.49 1.02 36.56%
P/EPS 10.46 10.21 10.80 9.23 4.20 4.30 8.98 10.67%
EY 9.56 9.80 9.26 10.84 23.79 23.24 11.14 -9.66%
DY 5.20 4.19 4.42 5.60 12.03 12.17 6.02 -9.27%
P/NAPS 2.71 2.68 2.63 2.06 0.00 0.00 0.00 -
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 1.72 1.67 1.80 1.38 0.51 0.53 0.58 106.00%
P/EPS 11.01 11.21 13.18 10.72 4.36 4.63 5.10 66.80%
EY 9.08 8.92 7.59 9.33 22.94 21.58 19.59 -40.02%
DY 4.94 3.82 3.62 4.82 11.60 11.30 10.59 -39.76%
P/NAPS 2.86 2.95 3.21 2.39 0.00 0.00 0.00 -

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