[NTPM] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 22.07%
YoY- 83.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 115,625 104,381 93,417 95,114 73,883 64,722 60,592 11.36%
PBT 16,166 14,163 17,382 18,311 10,123 6,796 6,756 15.63%
Tax -4,352 -2,550 -3,209 -3,294 -1,954 -648 1,310 -
NP 11,814 11,613 14,173 15,017 8,169 6,148 8,066 6.56%
-
NP to SH 11,814 11,613 14,173 14,988 8,183 6,146 8,170 6.33%
-
Tax Rate 26.92% 18.00% 18.46% 17.99% 19.30% 9.54% -19.39% -
Total Cost 103,811 92,768 79,244 80,097 65,714 58,574 52,526 12.01%
-
Net Worth 268,499 255,485 218,046 207,526 97,222 167,103 148,473 10.36%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - 16,838 15,808 16,717 12,760 11,944 7,423 -
Div Payout % - 145.00% 111.54% 111.54% 155.94% 194.35% 90.87% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 268,499 255,485 218,046 207,526 97,222 167,103 148,473 10.36%
NOSH 1,073,999 1,161,300 1,090,230 1,152,923 607,642 618,900 645,538 8.84%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 10.22% 11.13% 15.17% 15.79% 11.06% 9.50% 13.31% -
ROE 4.40% 4.55% 6.50% 7.22% 8.42% 3.68% 5.50% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 10.77 8.99 8.57 8.25 12.16 10.46 9.39 2.30%
EPS 1.10 1.00 1.30 1.30 0.70 1.00 1.30 -2.74%
DPS 0.00 1.45 1.45 1.45 2.10 1.93 1.15 -
NAPS 0.25 0.22 0.20 0.18 0.16 0.27 0.23 1.39%
Adjusted Per Share Value based on latest NOSH - 1,152,923
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 7.14 6.44 5.77 5.87 4.56 4.00 3.74 11.36%
EPS 0.73 0.72 0.87 0.93 0.51 0.38 0.50 6.50%
DPS 0.00 1.04 0.98 1.03 0.79 0.74 0.46 -
NAPS 0.1657 0.1577 0.1346 0.1281 0.06 0.1032 0.0917 10.35%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.49 0.55 0.58 0.37 0.27 0.46 0.34 -
P/RPS 4.55 6.12 6.77 4.48 2.22 4.40 3.62 3.88%
P/EPS 44.55 55.00 44.62 28.46 20.05 46.32 26.86 8.79%
EY 2.24 1.82 2.24 3.51 4.99 2.16 3.72 -8.09%
DY 0.00 2.64 2.50 3.92 7.78 4.20 3.38 -
P/NAPS 1.96 2.50 2.90 2.06 1.69 1.70 1.48 4.78%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 25/06/12 24/06/11 29/06/10 26/06/09 27/06/08 28/06/07 30/06/06 -
Price 0.49 0.54 0.60 0.43 0.28 0.47 0.31 -
P/RPS 4.55 6.01 7.00 5.21 2.30 4.49 3.30 5.49%
P/EPS 44.55 54.00 46.15 33.08 20.79 47.33 24.49 10.47%
EY 2.24 1.85 2.17 3.02 4.81 2.11 4.08 -9.50%
DY 0.00 2.69 2.42 3.37 7.50 4.11 3.71 -
P/NAPS 1.96 2.45 3.00 2.39 1.75 1.74 1.35 6.40%

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