[NTPM] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 4.86%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 374,812 365,766 358,557 337,326 330,543 320,385 306,173 14.39%
PBT 71,730 64,198 58,677 50,489 47,561 45,987 41,616 43.61%
Tax -15,771 -14,047 -12,372 -11,032 -9,932 -9,548 -8,454 51.36%
NP 55,959 50,151 46,305 39,457 37,629 36,439 33,162 41.60%
-
NP to SH 55,856 50,034 46,238 39,433 37,606 36,425 33,121 41.54%
-
Tax Rate 21.99% 21.88% 21.08% 21.85% 20.88% 20.76% 20.31% -
Total Cost 318,853 315,615 312,252 297,869 292,914 283,946 273,011 10.87%
-
Net Worth 212,434 205,419 207,526 0 0 0 97,222 68.14%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 23,900 23,900 23,900 19,943 19,695 19,695 19,695 13.72%
Div Payout % 42.79% 47.77% 51.69% 50.57% 52.37% 54.07% 59.46% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 212,434 205,419 207,526 0 0 0 97,222 68.14%
NOSH 1,118,076 1,081,153 1,152,923 613,900 622,357 641,187 607,642 49.99%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 14.93% 13.71% 12.91% 11.70% 11.38% 11.37% 10.83% -
ROE 26.29% 24.36% 22.28% 0.00% 0.00% 0.00% 34.07% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.52 33.83 31.10 54.95 53.11 49.97 50.39 -23.74%
EPS 5.00 4.63 4.01 6.42 6.04 5.68 5.45 -5.56%
DPS 2.14 2.21 2.07 3.25 3.16 3.07 3.24 -24.10%
NAPS 0.19 0.19 0.18 0.00 0.00 0.00 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 613,900
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.37 32.56 31.92 30.03 29.43 28.52 27.26 14.39%
EPS 4.97 4.45 4.12 3.51 3.35 3.24 2.95 41.45%
DPS 2.13 2.13 2.13 1.78 1.75 1.75 1.75 13.95%
NAPS 0.1891 0.1829 0.1848 0.00 0.00 0.00 0.0866 68.07%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.51 0.50 0.37 0.27 0.26 0.51 0.27 -
P/RPS 1.52 1.48 1.19 0.49 0.49 1.02 0.54 98.98%
P/EPS 10.21 10.80 9.23 4.20 4.30 8.98 4.95 61.82%
EY 9.80 9.26 10.84 23.79 23.24 11.14 20.19 -38.15%
DY 4.19 4.42 5.60 12.03 12.17 6.02 12.00 -50.31%
P/NAPS 2.68 2.63 2.06 0.00 0.00 0.00 1.69 35.87%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 -
Price 0.56 0.61 0.43 0.28 0.28 0.29 0.28 -
P/RPS 1.67 1.80 1.38 0.51 0.53 0.58 0.56 106.77%
P/EPS 11.21 13.18 10.72 4.36 4.63 5.10 5.14 67.93%
EY 8.92 7.59 9.33 22.94 21.58 19.59 19.47 -40.48%
DY 3.82 3.62 4.82 11.60 11.30 10.59 11.58 -52.16%
P/NAPS 2.95 3.21 2.39 0.00 0.00 0.00 1.75 41.50%

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