[NTPM] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 103.42%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 233,385 217,858 200,977 188,124 171,869 147,498 132,994 9.81%
PBT 31,468 25,311 32,365 36,983 23,931 17,986 19,294 8.48%
Tax -8,990 -6,728 -7,621 -8,353 -4,954 -3,477 -3,054 19.69%
NP 22,478 18,583 24,744 28,630 18,977 14,509 16,240 5.56%
-
NP to SH 22,478 18,583 24,744 28,590 18,972 14,487 16,213 5.59%
-
Tax Rate 28.57% 26.58% 23.55% 22.59% 20.70% 19.33% 15.83% -
Total Cost 210,907 199,275 176,233 159,494 152,892 132,989 116,754 10.34%
-
Net Worth 303,453 240,485 236,192 217,283 189,720 171,324 149,658 12.49%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 303,453 240,485 236,192 217,283 189,720 171,324 149,658 12.49%
NOSH 1,123,900 1,093,117 1,124,727 1,143,600 632,400 611,874 623,576 10.30%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 9.63% 8.53% 12.31% 15.22% 11.04% 9.84% 12.21% -
ROE 7.41% 7.73% 10.48% 13.16% 10.00% 8.46% 10.83% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 20.77 19.93 17.87 16.45 27.18 24.11 21.33 -0.44%
EPS 2.00 1.70 2.20 2.50 3.00 2.30 2.60 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.22 0.21 0.19 0.30 0.28 0.24 1.98%
Adjusted Per Share Value based on latest NOSH - 1,118,076
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.41 13.45 12.41 11.61 10.61 9.10 8.21 9.82%
EPS 1.39 1.15 1.53 1.76 1.17 0.89 1.00 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1484 0.1458 0.1341 0.1171 0.1058 0.0924 12.48%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.44 0.51 0.57 0.51 0.26 0.46 0.34 -
P/RPS 2.12 2.56 3.19 3.10 0.96 1.91 1.59 4.90%
P/EPS 22.00 30.00 25.91 20.40 8.67 19.43 13.08 9.04%
EY 4.55 3.33 3.86 4.90 11.54 5.15 7.65 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.32 2.71 2.68 0.87 1.64 1.42 2.32%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 14/12/12 16/12/11 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 -
Price 0.44 0.50 0.56 0.56 0.28 0.47 0.34 -
P/RPS 2.12 2.51 3.13 3.40 1.03 1.95 1.59 4.90%
P/EPS 22.00 29.41 25.45 22.40 9.33 19.85 13.08 9.04%
EY 4.55 3.40 3.93 4.46 10.71 5.04 7.65 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.27 2.67 2.95 0.93 1.68 1.42 2.32%

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