[NTPM] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 63.47%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 405,432 360,906 334,162 315,846 289,706 263,442 232,290 9.71%
PBT 56,066 50,287 43,374 52,963 58,062 40,367 31,494 10.07%
Tax -13,878 -13,982 -10,407 -12,513 -12,875 -9,078 -6,501 13.45%
NP 42,188 36,305 32,967 40,450 45,187 31,289 24,993 9.10%
-
NP to SH 42,188 36,305 32,967 40,450 45,147 31,250 24,938 9.14%
-
Tax Rate 24.75% 27.80% 23.99% 23.63% 22.17% 22.49% 20.64% -
Total Cost 363,244 324,601 301,195 275,396 244,519 232,153 207,297 9.79%
-
Net Worth 344,165 317,668 269,556 258,430 237,021 199,999 187,324 10.65%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 16,098 16,450 16,285 16,292 16,365 7,312 6,743 15.59%
Div Payout % 38.16% 45.31% 49.40% 40.28% 36.25% 23.40% 27.04% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 344,165 317,668 269,556 258,430 237,021 199,999 187,324 10.65%
NOSH 1,110,210 1,134,531 1,123,151 1,123,611 1,128,675 625,000 624,414 10.05%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 10.41% 10.06% 9.87% 12.81% 15.60% 11.88% 10.76% -
ROE 12.26% 11.43% 12.23% 15.65% 19.05% 15.63% 13.31% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 36.52 31.81 29.75 28.11 25.67 42.15 37.20 -0.30%
EPS 3.80 3.20 2.90 3.60 4.00 5.00 4.00 -0.85%
DPS 1.45 1.45 1.45 1.45 1.45 1.17 1.08 5.02%
NAPS 0.31 0.28 0.24 0.23 0.21 0.32 0.30 0.54%
Adjusted Per Share Value based on latest NOSH - 1,121,857
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 36.10 32.13 29.75 28.12 25.79 23.45 20.68 9.72%
EPS 3.76 3.23 2.94 3.60 4.02 2.78 2.22 9.17%
DPS 1.43 1.46 1.45 1.45 1.46 0.65 0.60 15.55%
NAPS 0.3064 0.2828 0.24 0.2301 0.211 0.1781 0.1668 10.65%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.83 0.45 0.50 0.54 0.57 0.27 0.26 -
P/RPS 2.27 1.41 1.68 1.92 2.22 0.64 0.70 21.64%
P/EPS 21.84 14.06 17.03 15.00 14.25 5.40 6.51 22.32%
EY 4.58 7.11 5.87 6.67 7.02 18.52 15.36 -18.24%
DY 1.75 3.22 2.90 2.69 2.54 4.33 4.15 -13.39%
P/NAPS 2.68 1.61 2.08 2.35 2.71 0.84 0.87 20.60%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 -
Price 0.85 0.48 0.51 0.55 0.60 0.28 0.26 -
P/RPS 2.33 1.51 1.71 1.96 2.34 0.66 0.70 22.16%
P/EPS 22.37 15.00 17.38 15.28 15.00 5.60 6.51 22.81%
EY 4.47 6.67 5.76 6.55 6.67 17.86 15.36 -18.57%
DY 1.71 3.02 2.84 2.64 2.42 4.18 4.15 -13.72%
P/NAPS 2.74 1.71 2.13 2.39 2.86 0.88 0.87 21.04%

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