[NTPM] YoY Cumulative 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- -69.59%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 114,861 106,950 94,504 94,492 87,283 73,071 65,371 9.84%
PBT 14,515 12,362 16,546 18,364 12,843 8,472 9,543 7.23%
Tax -4,302 -3,134 -4,137 -4,289 -2,614 -1,520 -1,733 16.34%
NP 10,213 9,228 12,409 14,075 10,229 6,952 7,810 4.56%
-
NP to SH 10,213 9,228 12,409 14,055 10,259 6,955 7,785 4.62%
-
Tax Rate 29.64% 25.35% 25.00% 23.36% 20.35% 17.94% 18.16% -
Total Cost 104,648 97,722 82,095 80,417 77,054 66,119 57,561 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 3.46% 3.48% 5.24% 6.84% 5.16% 3.74% 5.00% -
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 10.12 9.27 8.38 8.74 13.61 11.39 10.08 0.06%
EPS 0.90 0.80 1.10 1.30 1.60 1.10 1.20 -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 7.09 6.60 5.83 5.83 5.39 4.51 4.04 9.81%
EPS 0.63 0.57 0.77 0.87 0.63 0.43 0.48 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 4.74 5.82 7.04 5.72 3.75 4.30 3.08 7.44%
P/EPS 53.33 67.50 53.64 38.46 31.88 45.18 25.83 12.83%
EY 1.87 1.48 1.86 2.60 3.14 2.21 3.87 -11.40%
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 4.54 5.72 7.16 6.98 2.13 4.30 3.18 6.10%
P/EPS 51.11 66.25 54.55 46.92 18.13 45.18 26.67 11.43%
EY 1.96 1.51 1.83 2.13 5.52 2.21 3.75 -10.24%
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