[NTPM] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 21.63%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 459,444 427,800 378,016 377,968 349,132 292,284 261,484 9.84%
PBT 58,060 49,448 66,184 73,456 51,372 33,888 38,172 7.23%
Tax -17,208 -12,536 -16,548 -17,156 -10,456 -6,080 -6,932 16.34%
NP 40,852 36,912 49,636 56,300 40,916 27,808 31,240 4.56%
-
NP to SH 40,852 36,912 49,636 56,220 41,036 27,820 31,140 4.62%
-
Tax Rate 29.64% 25.35% 25.00% 23.36% 20.35% 17.94% 18.16% -
Total Cost 418,592 390,888 328,380 321,668 308,216 264,476 230,244 10.46%
-
Net Worth 295,042 265,305 236,899 205,419 198,768 185,969 155,699 11.23%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 295,042 265,305 236,899 205,419 198,768 185,969 155,699 11.23%
NOSH 1,134,777 1,153,499 1,128,090 1,081,153 641,187 641,272 648,749 9.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 8.89% 8.63% 13.13% 14.90% 11.72% 9.51% 11.95% -
ROE 13.85% 13.91% 20.95% 27.37% 20.65% 14.96% 20.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 40.49 37.09 33.51 34.96 54.45 45.58 40.31 0.07%
EPS 3.60 3.20 4.40 5.20 6.40 4.40 4.80 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.23 0.21 0.19 0.31 0.29 0.24 1.34%
Adjusted Per Share Value based on latest NOSH - 1,081,153
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 28.36 26.41 23.33 23.33 21.55 18.04 16.14 9.84%
EPS 2.52 2.28 3.06 3.47 2.53 1.72 1.92 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1638 0.1462 0.1268 0.1227 0.1148 0.0961 11.23%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.48 0.54 0.59 0.50 0.51 0.49 0.31 -
P/RPS 1.19 1.46 1.76 1.43 0.94 1.08 0.77 7.51%
P/EPS 13.33 16.88 13.41 9.62 7.97 11.29 6.46 12.81%
EY 7.50 5.93 7.46 10.40 12.55 8.85 15.48 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.35 2.81 2.63 1.65 1.69 1.29 6.18%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 21/09/12 23/09/11 03/09/10 03/09/09 19/09/08 13/09/07 22/09/06 -
Price 0.46 0.53 0.60 0.61 0.29 0.49 0.32 -
P/RPS 1.14 1.43 1.79 1.74 0.53 1.08 0.79 6.29%
P/EPS 12.78 16.56 13.64 11.73 4.53 11.29 6.67 11.43%
EY 7.83 6.04 7.33 8.52 22.07 8.85 15.00 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.30 2.86 3.21 0.94 1.69 1.33 4.87%

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