[NTPM] YoY Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
08-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -0.3%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 530,808 466,770 435,716 401,954 376,248 343,738 294,996 10.27%
PBT 74,438 62,936 50,622 64,730 73,966 47,862 35,972 12.87%
Tax -18,448 -17,980 -13,456 -15,242 -16,706 -9,908 -6,954 17.63%
NP 55,990 44,956 37,166 49,488 57,260 37,954 29,018 11.56%
-
NP to SH 55,990 44,956 37,166 49,488 57,180 37,944 28,974 11.59%
-
Tax Rate 24.78% 28.57% 26.58% 23.55% 22.59% 20.70% 19.33% -
Total Cost 474,818 421,814 398,550 352,466 318,988 305,784 265,978 10.13%
-
Net Worth 335,940 303,453 240,485 236,192 217,283 189,720 171,324 11.86%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 335,940 303,453 240,485 236,192 217,283 189,720 171,324 11.86%
NOSH 1,119,800 1,123,900 1,093,117 1,124,727 1,143,600 632,400 611,874 10.58%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 10.55% 9.63% 8.53% 12.31% 15.22% 11.04% 9.84% -
ROE 16.67% 14.81% 15.45% 20.95% 26.32% 20.00% 16.91% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 47.40 41.53 39.86 35.74 32.90 54.35 48.21 -0.28%
EPS 5.00 4.00 3.40 4.40 5.00 6.00 4.60 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.22 0.21 0.19 0.30 0.28 1.15%
Adjusted Per Share Value based on latest NOSH - 1,121,363
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 47.26 41.56 38.79 35.79 33.50 30.60 26.26 10.27%
EPS 4.98 4.00 3.31 4.41 5.09 3.38 2.58 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.2702 0.2141 0.2103 0.1935 0.1689 0.1525 11.86%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.67 0.44 0.51 0.57 0.51 0.26 0.46 -
P/RPS 1.41 1.06 1.28 1.59 1.55 0.48 0.95 6.79%
P/EPS 13.40 11.00 15.00 12.95 10.20 4.33 9.71 5.50%
EY 7.46 9.09 6.67 7.72 9.80 23.08 10.29 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.63 2.32 2.71 2.68 0.87 1.64 5.25%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 14/12/12 16/12/11 08/12/10 30/12/09 22/12/08 21/12/07 -
Price 0.75 0.44 0.50 0.56 0.56 0.28 0.47 -
P/RPS 1.58 1.06 1.25 1.57 1.70 0.52 0.97 8.46%
P/EPS 15.00 11.00 14.71 12.73 11.20 4.67 9.93 7.10%
EY 6.67 9.09 6.80 7.86 8.93 21.43 10.08 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.63 2.27 2.67 2.95 0.93 1.68 6.84%

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