[NTPM] YoY Annualized Quarter 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- 9.81%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 445,549 421,128 386,274 351,256 309,720 274,677 235,293 11.22%
PBT 57,832 70,617 77,416 53,822 41,992 41,754 25,216 14.82%
Tax -13,876 -16,684 -17,166 -12,104 -8,668 -6,962 -8,166 9.23%
NP 43,956 53,933 60,249 41,718 33,324 34,792 17,049 17.09%
-
NP to SH 43,956 53,933 60,196 41,666 33,250 34,726 16,997 17.15%
-
Tax Rate 23.99% 23.63% 22.17% 22.49% 20.64% 16.67% 32.38% -
Total Cost 401,593 367,194 326,025 309,537 276,396 239,885 218,244 10.69%
-
Net Worth 269,556 258,430 237,021 199,999 187,324 161,230 152,975 9.89%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 21,714 21,723 21,821 9,749 8,991 11,988 9,773 14.22%
Div Payout % 49.40% 40.28% 36.25% 23.40% 27.04% 34.52% 57.50% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 269,556 258,430 237,021 199,999 187,324 161,230 152,975 9.89%
NOSH 1,123,151 1,123,611 1,128,674 625,000 624,414 620,119 637,399 9.89%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.87% 12.81% 15.60% 11.88% 10.76% 12.67% 7.25% -
ROE 16.31% 20.87% 25.40% 20.83% 17.75% 21.54% 11.11% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.67 37.48 34.22 56.20 49.60 44.29 36.91 1.20%
EPS 3.87 4.80 5.33 6.67 5.33 5.60 2.67 6.37%
DPS 1.93 1.93 1.93 1.56 1.44 1.93 1.53 3.94%
NAPS 0.24 0.23 0.21 0.32 0.30 0.26 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 613,900
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.67 37.49 34.39 31.27 27.57 24.45 20.95 11.22%
EPS 3.91 4.80 5.36 3.71 2.96 3.09 1.51 17.17%
DPS 1.93 1.93 1.94 0.87 0.80 1.07 0.87 14.19%
NAPS 0.24 0.2301 0.211 0.1781 0.1668 0.1435 0.1362 9.89%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.50 0.54 0.57 0.27 0.26 0.40 0.29 -
P/RPS 1.26 1.44 1.67 0.48 0.52 0.90 0.79 8.08%
P/EPS 12.78 11.25 10.69 4.05 4.88 7.14 10.87 2.73%
EY 7.83 8.89 9.36 24.69 20.48 14.00 9.20 -2.65%
DY 3.87 3.58 3.39 5.78 5.54 4.83 5.29 -5.07%
P/NAPS 2.08 2.35 2.71 0.84 0.87 1.54 1.21 9.44%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 17/03/06 -
Price 0.51 0.55 0.60 0.28 0.26 0.47 0.32 -
P/RPS 1.29 1.47 1.75 0.50 0.52 1.06 0.87 6.78%
P/EPS 13.03 11.46 11.25 4.20 4.88 8.39 12.00 1.38%
EY 7.67 8.73 8.89 23.81 20.48 11.91 8.33 -1.36%
DY 3.79 3.52 3.22 5.57 5.54 4.11 4.79 -3.82%
P/NAPS 2.13 2.39 2.86 0.88 0.87 1.81 1.33 8.16%

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