[NTPM] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 5.27%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 481,208 445,549 421,128 386,274 351,256 309,720 274,677 9.78%
PBT 67,049 57,832 70,617 77,416 53,822 41,992 41,754 8.20%
Tax -18,642 -13,876 -16,684 -17,166 -12,104 -8,668 -6,962 17.82%
NP 48,406 43,956 53,933 60,249 41,718 33,324 34,792 5.65%
-
NP to SH 48,406 43,956 53,933 60,196 41,666 33,250 34,726 5.68%
-
Tax Rate 27.80% 23.99% 23.63% 22.17% 22.49% 20.64% 16.67% -
Total Cost 432,801 401,593 367,194 326,025 309,537 276,396 239,885 10.32%
-
Net Worth 317,668 269,556 258,430 237,021 199,999 187,324 161,230 11.95%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 21,934 21,714 21,723 21,821 9,749 8,991 11,988 10.58%
Div Payout % 45.31% 49.40% 40.28% 36.25% 23.40% 27.04% 34.52% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 317,668 269,556 258,430 237,021 199,999 187,324 161,230 11.95%
NOSH 1,134,531 1,123,151 1,123,611 1,128,674 625,000 624,414 620,119 10.58%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.06% 9.87% 12.81% 15.60% 11.88% 10.76% 12.67% -
ROE 15.24% 16.31% 20.87% 25.40% 20.83% 17.75% 21.54% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 42.41 39.67 37.48 34.22 56.20 49.60 44.29 -0.71%
EPS 4.27 3.87 4.80 5.33 6.67 5.33 5.60 -4.41%
DPS 1.93 1.93 1.93 1.93 1.56 1.44 1.93 0.00%
NAPS 0.28 0.24 0.23 0.21 0.32 0.30 0.26 1.24%
Adjusted Per Share Value based on latest NOSH - 1,103,800
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 42.84 39.67 37.49 34.39 31.27 27.57 24.45 9.78%
EPS 4.31 3.91 4.80 5.36 3.71 2.96 3.09 5.69%
DPS 1.95 1.93 1.93 1.94 0.87 0.80 1.07 10.51%
NAPS 0.2828 0.24 0.2301 0.211 0.1781 0.1668 0.1435 11.95%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.45 0.50 0.54 0.57 0.27 0.26 0.40 -
P/RPS 1.06 1.26 1.44 1.67 0.48 0.52 0.90 2.76%
P/EPS 10.55 12.78 11.25 10.69 4.05 4.88 7.14 6.71%
EY 9.48 7.83 8.89 9.36 24.69 20.48 14.00 -6.28%
DY 4.30 3.87 3.58 3.39 5.78 5.54 4.83 -1.91%
P/NAPS 1.61 2.08 2.35 2.71 0.84 0.87 1.54 0.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 -
Price 0.48 0.51 0.55 0.60 0.28 0.26 0.47 -
P/RPS 1.13 1.29 1.47 1.75 0.50 0.52 1.06 1.07%
P/EPS 11.25 13.03 11.46 11.25 4.20 4.88 8.39 5.00%
EY 8.89 7.67 8.73 8.89 23.81 20.48 11.91 -4.75%
DY 4.03 3.79 3.52 3.22 5.57 5.54 4.11 -0.32%
P/NAPS 1.71 2.13 2.39 2.86 0.88 0.87 1.81 -0.94%

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