[NTPM] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 3.24%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 365,766 358,557 337,326 330,543 320,385 306,173 297,012 14.90%
PBT 64,198 58,677 50,489 47,561 45,987 41,616 38,289 41.17%
Tax -14,047 -12,372 -11,032 -9,932 -9,548 -8,454 -7,148 56.95%
NP 50,151 46,305 39,457 37,629 36,439 33,162 31,141 37.43%
-
NP to SH 50,034 46,238 39,433 37,606 36,425 33,121 31,084 37.38%
-
Tax Rate 21.88% 21.08% 21.85% 20.88% 20.76% 20.31% 18.67% -
Total Cost 315,615 312,252 297,869 292,914 283,946 273,011 265,871 12.12%
-
Net Worth 205,419 207,526 0 0 0 97,222 192,635 4.38%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 23,900 23,900 19,943 19,695 19,695 19,695 18,879 17.04%
Div Payout % 47.77% 51.69% 50.57% 52.37% 54.07% 59.46% 60.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 205,419 207,526 0 0 0 97,222 192,635 4.38%
NOSH 1,081,153 1,152,923 613,900 622,357 641,187 607,642 642,117 41.57%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.71% 12.91% 11.70% 11.38% 11.37% 10.83% 10.48% -
ROE 24.36% 22.28% 0.00% 0.00% 0.00% 34.07% 16.14% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 33.83 31.10 54.95 53.11 49.97 50.39 46.26 -18.84%
EPS 4.63 4.01 6.42 6.04 5.68 5.45 4.84 -2.91%
DPS 2.21 2.07 3.25 3.16 3.07 3.24 2.94 -17.34%
NAPS 0.19 0.18 0.00 0.00 0.00 0.16 0.30 -26.27%
Adjusted Per Share Value based on latest NOSH - 622,357
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 32.56 31.92 30.03 29.43 28.52 27.26 26.44 14.90%
EPS 4.45 4.12 3.51 3.35 3.24 2.95 2.77 37.20%
DPS 2.13 2.13 1.78 1.75 1.75 1.75 1.68 17.15%
NAPS 0.1829 0.1848 0.00 0.00 0.00 0.0866 0.1715 4.38%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.50 0.37 0.27 0.26 0.51 0.27 0.26 -
P/RPS 1.48 1.19 0.49 0.49 1.02 0.54 0.56 91.26%
P/EPS 10.80 9.23 4.20 4.30 8.98 4.95 5.37 59.39%
EY 9.26 10.84 23.79 23.24 11.14 20.19 18.62 -37.25%
DY 4.42 5.60 12.03 12.17 6.02 12.00 11.31 -46.57%
P/NAPS 2.63 2.06 0.00 0.00 0.00 1.69 0.87 109.21%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 -
Price 0.61 0.43 0.28 0.28 0.29 0.28 0.26 -
P/RPS 1.80 1.38 0.51 0.53 0.58 0.56 0.56 117.95%
P/EPS 13.18 10.72 4.36 4.63 5.10 5.14 5.37 82.05%
EY 7.59 9.33 22.94 21.58 19.59 19.47 18.62 -45.05%
DY 3.62 4.82 11.60 11.30 10.59 11.58 11.31 -53.24%
P/NAPS 3.21 2.39 0.00 0.00 0.00 1.75 0.87 138.96%

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