[NTPM] YoY Cumulative 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- 57.91%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 360,906 334,162 315,846 289,706 263,442 232,290 206,008 9.78%
PBT 50,287 43,374 52,963 58,062 40,367 31,494 31,316 8.20%
Tax -13,982 -10,407 -12,513 -12,875 -9,078 -6,501 -5,222 17.82%
NP 36,305 32,967 40,450 45,187 31,289 24,993 26,094 5.65%
-
NP to SH 36,305 32,967 40,450 45,147 31,250 24,938 26,045 5.68%
-
Tax Rate 27.80% 23.99% 23.63% 22.17% 22.49% 20.64% 16.68% -
Total Cost 324,601 301,195 275,396 244,519 232,153 207,297 179,914 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 16,450 16,285 16,292 16,365 7,312 6,743 8,991 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 1,128,675 625,000 624,414 620,119 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 11.43% 12.23% 15.65% 19.05% 15.63% 13.31% 16.15% -
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 31.81 29.75 28.11 25.67 42.15 37.20 33.22 -0.71%
EPS 3.20 2.90 3.60 4.00 5.00 4.00 4.20 -4.42%
DPS 1.45 1.45 1.45 1.45 1.17 1.08 1.45 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 32.13 29.75 28.12 25.79 23.45 20.68 18.34 9.78%
EPS 3.23 2.94 3.60 4.02 2.78 2.22 2.32 5.66%
DPS 1.46 1.45 1.45 1.46 0.65 0.60 0.80 10.53%
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 1.41 1.68 1.92 2.22 0.64 0.70 1.20 2.72%
P/EPS 14.06 17.03 15.00 14.25 5.40 6.51 9.52 6.70%
EY 7.11 5.87 6.67 7.02 18.52 15.36 10.50 -6.28%
DY 3.22 2.90 2.69 2.54 4.33 4.15 3.63 -1.97%
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 1.51 1.71 1.96 2.34 0.66 0.70 1.41 1.14%
P/EPS 15.00 17.38 15.28 15.00 5.60 6.51 11.19 5.00%
EY 6.67 5.76 6.55 6.67 17.86 15.36 8.94 -4.76%
DY 3.02 2.84 2.64 2.42 4.18 4.15 3.09 -0.38%
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