[NTPM] YoY Annualized 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- -1.45%
YoY- 28.34%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 506,638 449,786 420,227 383,123 358,557 306,173 270,730 10.99%
PBT 67,364 59,540 67,127 75,445 58,677 41,618 38,112 9.94%
Tax -18,232 -14,760 -15,064 -16,084 -12,372 -8,455 -5,871 20.76%
NP 49,132 44,780 52,063 59,361 46,305 33,163 32,241 7.26%
-
NP to SH 49,132 44,780 52,063 59,321 46,222 33,121 32,190 7.29%
-
Tax Rate 27.06% 24.79% 22.44% 21.32% 21.08% 20.32% 15.40% -
Total Cost 457,506 405,006 368,164 323,762 312,252 273,010 238,489 11.45%
-
Net Worth 312,658 279,875 248,996 223,852 202,925 99,223 167,368 10.96%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 32,382 16,232 32,822 32,458 29,536 25,115 20,952 7.51%
Div Payout % 65.91% 36.25% 63.04% 54.72% 63.90% 75.83% 65.09% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 312,658 279,875 248,996 223,852 202,925 99,223 167,368 10.96%
NOSH 1,116,636 1,119,500 1,131,804 1,119,264 1,127,365 620,145 619,884 10.29%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 9.70% 9.96% 12.39% 15.49% 12.91% 10.83% 11.91% -
ROE 15.71% 16.00% 20.91% 26.50% 22.78% 33.38% 19.23% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 45.37 40.18 37.13 34.23 31.80 49.37 43.67 0.63%
EPS 4.40 4.00 4.60 5.30 4.10 2.90 5.20 -2.74%
DPS 2.90 1.45 2.90 2.90 2.62 4.05 3.38 -2.51%
NAPS 0.28 0.25 0.22 0.20 0.18 0.16 0.27 0.60%
Adjusted Per Share Value based on latest NOSH - 1,090,230
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 31.27 27.76 25.94 23.65 22.13 18.90 16.71 10.99%
EPS 3.03 2.76 3.21 3.66 2.85 2.04 1.99 7.25%
DPS 2.00 1.00 2.03 2.00 1.82 1.55 1.29 7.57%
NAPS 0.193 0.1728 0.1537 0.1382 0.1253 0.0612 0.1033 10.96%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.475 0.49 0.55 0.58 0.37 0.27 0.46 -
P/RPS 1.05 1.22 1.48 1.69 1.16 0.55 1.05 0.00%
P/EPS 10.80 12.25 11.96 10.94 9.02 5.06 8.86 3.35%
EY 9.26 8.16 8.36 9.14 11.08 19.78 11.29 -3.24%
DY 6.11 2.96 5.27 5.00 7.08 15.00 7.35 -3.02%
P/NAPS 1.70 1.96 2.50 2.90 2.06 1.69 1.70 0.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 21/06/13 25/06/12 24/06/11 29/06/10 26/06/09 27/06/08 28/06/07 -
Price 0.545 0.49 0.54 0.60 0.43 0.28 0.47 -
P/RPS 1.20 1.22 1.45 1.75 1.35 0.57 1.08 1.76%
P/EPS 12.39 12.25 11.74 11.32 10.49 5.24 9.05 5.36%
EY 8.07 8.16 8.52 8.83 9.53 19.07 11.05 -5.09%
DY 5.32 2.96 5.37 4.83 6.09 14.46 7.19 -4.89%
P/NAPS 1.95 1.96 2.45 3.00 2.39 1.75 1.74 1.91%

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