[NTPM] YoY Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -69.03%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 106,950 94,504 94,492 87,283 73,071 65,371 54,945 11.73%
PBT 12,362 16,546 18,364 12,843 8,472 9,543 2,388 31.50%
Tax -3,134 -4,137 -4,289 -2,614 -1,520 -1,733 -1,456 13.62%
NP 9,228 12,409 14,075 10,229 6,952 7,810 932 46.51%
-
NP to SH 9,228 12,409 14,055 10,259 6,955 7,785 924 46.72%
-
Tax Rate 25.35% 25.00% 23.36% 20.35% 17.94% 18.16% 60.97% -
Total Cost 97,722 82,095 80,417 77,054 66,119 57,561 54,013 10.38%
-
Net Worth 265,305 236,899 205,419 198,768 185,969 155,699 221,759 3.03%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 265,305 236,899 205,419 198,768 185,969 155,699 221,759 3.03%
NOSH 1,153,499 1,128,090 1,081,153 641,187 641,272 648,749 923,999 3.76%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 8.63% 13.13% 14.90% 11.72% 9.51% 11.95% 1.70% -
ROE 3.48% 5.24% 6.84% 5.16% 3.74% 5.00% 0.42% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 9.27 8.38 8.74 13.61 11.39 10.08 5.95 7.66%
EPS 0.80 1.10 1.30 1.60 1.10 1.20 0.10 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.19 0.31 0.29 0.24 0.24 -0.70%
Adjusted Per Share Value based on latest NOSH - 641,187
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 9.52 8.41 8.41 7.77 6.51 5.82 4.89 11.73%
EPS 0.82 1.10 1.25 0.91 0.62 0.69 0.08 47.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.2109 0.1829 0.177 0.1656 0.1386 0.1974 3.03%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.54 0.59 0.50 0.51 0.49 0.31 0.37 -
P/RPS 5.82 7.04 5.72 3.75 4.30 3.08 6.22 -1.10%
P/EPS 67.50 53.64 38.46 31.88 45.18 25.83 370.00 -24.68%
EY 1.48 1.86 2.60 3.14 2.21 3.87 0.27 32.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.81 2.63 1.65 1.69 1.29 1.54 7.29%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 23/09/11 03/09/10 03/09/09 19/09/08 13/09/07 22/09/06 16/09/05 -
Price 0.53 0.60 0.61 0.29 0.49 0.32 0.35 -
P/RPS 5.72 7.16 6.98 2.13 4.30 3.18 5.89 -0.48%
P/EPS 66.25 54.55 46.92 18.13 45.18 26.67 350.00 -24.21%
EY 1.51 1.83 2.13 5.52 2.21 3.75 0.29 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.86 3.21 0.94 1.69 1.33 1.46 7.86%

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