[NTPM] YoY Quarter Result on 31-Jan-2009 [#3]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

20-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- 40.92%

YoY- 17.48%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Quarter Result
Revenue	116,304	114,869	101,583	91,574	84,791	73,014	63,091	10.72%
YoY %	1.25%	13.08%	10.93%	8.00%	16.13%	15.73%	-	-
Horiz. %	184.34%	182.07%	161.01%	145.15%	134.39%	115.73%	100.00%	-
PBT	18,063	20,598	21,079	16,436	13,508	12,022	9,213	11.86%
YoY %	-12.31%	-2.28%	28.25%	21.68%	12.36%	30.49%	-	-
Horiz. %	196.06%	223.58%	228.80%	178.40%	146.62%	130.49%	100.00%	-
Tax	-3,679	-4,892	-4,522	-4,124	-3,024	-2,168	-2,353	7.72%
YoY %	24.80%	-8.18%	-9.65%	-36.38%	-39.48%	7.86%	-	-
Horiz. %	156.35%	207.90%	192.18%	175.27%	128.52%	92.14%	100.00%	-
NP	14,384	15,706	16,557	12,312	10,484	9,854	6,860	13.12%
YoY %	-8.42%	-5.14%	34.48%	17.44%	6.39%	43.64%	-	-
Horiz. %	209.68%	228.95%	241.36%	179.48%	152.83%	143.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,384	15,706	16,557	12,278	10,451	9,832	6,850	13.15%
YoY %	-8.42%	-5.14%	34.85%	17.48%	6.30%	43.53%	-	-
Horiz. %	209.99%	229.28%	241.71%	179.24%	152.57%	143.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.37%	23.75%	21.45%	25.09%	22.39%	18.03%	25.54%	-
YoY %	-14.23%	10.72%	-14.51%	12.06%	24.18%	-29.40%	-	-
Horiz. %	79.76%	92.99%	83.99%	98.24%	87.67%	70.60%	100.00%	-
Total Cost	101,920	99,163	85,026	79,262	74,307	63,160	56,231	10.41%
YoY %	2.78%	16.63%	7.27%	6.67%	17.65%	12.32%	-	-
Horiz. %	181.25%	176.35%	151.21%	140.96%	132.15%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,556	258,027	231,797	196,447	192,635	159,769	149,454	10.32%
YoY %	4.47%	11.32%	17.99%	1.98%	20.57%	6.90%	-	-
Horiz. %	180.36%	172.65%	155.10%	131.44%	128.89%	106.90%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	16,285	16,266	16,005	7,182	6,934	8,910	7,161	14.66%
YoY %	0.12%	1.63%	122.85%	3.58%	-22.18%	24.42%	-	-
Horiz. %	227.41%	227.15%	223.50%	100.29%	96.83%	124.42%	100.00%	-
Div Payout %	113.22%	103.57%	96.67%	58.50%	66.36%	90.63%	104.55%	-
YoY %	9.32%	7.14%	65.25%	-11.84%	-26.78%	-13.31%	-	-
Horiz. %	108.29%	99.06%	92.46%	55.95%	63.47%	86.69%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	269,556	258,027	231,797	196,447	192,635	159,769	149,454	10.32%
YoY %	4.47%	11.32%	17.99%	1.98%	20.57%	6.90%	-	-
Horiz. %	180.36%	172.65%	155.10%	131.44%	128.89%	106.90%	100.00%	-
NOSH	1,123,151	1,121,857	1,103,800	613,900	642,117	614,499	622,727	10.32%
YoY %	0.12%	1.64%	79.80%	-4.39%	4.49%	-1.32%	-	-
Horiz. %	180.36%	180.15%	177.25%	98.58%	103.11%	98.68%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	12.37%	13.67%	16.30%	13.44%	12.36%	13.50%	10.87%	-
YoY %	-9.51%	-16.13%	21.28%	8.74%	-8.44%	24.20%	-	-
Horiz. %	113.80%	125.76%	149.95%	123.64%	113.71%	124.20%	100.00%	-
ROE	5.34%	6.09%	7.14%	6.25%	5.43%	6.15%	4.58%	-
YoY %	-12.32%	-14.71%	14.24%	15.10%	-11.71%	34.28%	-	-
Horiz. %	116.59%	132.97%	155.90%	136.46%	118.56%	134.28%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	10.36	10.24	9.20	14.92	13.20	11.88	10.13	0.37%
YoY %	1.17%	11.30%	-38.34%	13.03%	11.11%	17.28%	-	-
Horiz. %	102.27%	101.09%	90.82%	147.29%	130.31%	117.28%	100.00%	-
EPS	1.30	1.40	1.50	2.00	1.70	1.60	1.10	2.82%
YoY %	-7.14%	-6.67%	-25.00%	17.65%	6.25%	45.45%	-	-
Horiz. %	118.18%	127.27%	136.36%	181.82%	154.55%	145.45%	100.00%	-
DPS	1.45	1.45	1.45	1.17	1.08	1.45	1.15	3.93%
YoY %	0.00%	0.00%	23.93%	8.33%	-25.52%	26.09%	-	-
Horiz. %	126.09%	126.09%	126.09%	101.74%	93.91%	126.09%	100.00%	-
NAPS	0.24	0.23	0.21	0.32	0.30	0.26	0.24	0.00%
YoY %	4.35%	9.52%	-34.38%	6.67%	15.38%	8.33%	-	-
Horiz. %	100.00%	95.83%	87.50%	133.33%	125.00%	108.33%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 613,900
RPS	10.35	10.23	9.04	8.15	7.55	6.50	5.62	10.70%
YoY %	1.17%	13.16%	10.92%	7.95%	16.15%	15.66%	-	-
Horiz. %	184.16%	182.03%	160.85%	145.02%	134.34%	115.66%	100.00%	-
EPS	1.28	1.40	1.47	1.09	0.93	0.88	0.61	13.14%
YoY %	-8.57%	-4.76%	34.86%	17.20%	5.68%	44.26%	-	-
Horiz. %	209.84%	229.51%	240.98%	178.69%	152.46%	144.26%	100.00%	-
DPS	1.45	1.45	1.42	0.64	0.62	0.79	0.64	14.59%
YoY %	0.00%	2.11%	121.88%	3.23%	-21.52%	23.44%	-	-
Horiz. %	226.56%	226.56%	221.88%	100.00%	96.88%	123.44%	100.00%	-
NAPS	0.24	0.2297	0.2064	0.1749	0.1715	0.1422	0.1331	10.31%
YoY %	4.48%	11.29%	18.01%	1.98%	20.60%	6.84%	-	-
Horiz. %	180.32%	172.58%	155.07%	131.40%	128.85%	106.84%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	-
Price	0.50	0.54	0.57	0.27	0.26	0.40	0.29	-
P/RPS	4.83	5.27	6.19	1.81	1.97	3.37	2.86	9.12%
YoY %	-8.35%	-14.86%	241.99%	-8.12%	-41.54%	17.83%	-	-
Horiz. %	168.88%	184.27%	216.43%	63.29%	68.88%	117.83%	100.00%	-
P/EPS	39.04	38.57	38.00	13.50	15.97	25.00	26.36	6.76%
YoY %	1.22%	1.50%	181.48%	-15.47%	-36.12%	-5.16%	-	-
Horiz. %	148.10%	146.32%	144.16%	51.21%	60.58%	94.84%	100.00%	-
EY	2.56	2.59	2.63	7.41	6.26	4.00	3.79	-6.32%
YoY %	-1.16%	-1.52%	-64.51%	18.37%	56.50%	5.54%	-	-
Horiz. %	67.55%	68.34%	69.39%	195.51%	165.17%	105.54%	100.00%	-
DY	2.90	2.69	2.54	4.33	4.15	3.63	3.97	-5.09%
YoY %	7.81%	5.91%	-41.34%	4.34%	14.33%	-8.56%	-	-
Horiz. %	73.05%	67.76%	63.98%	109.07%	104.53%	91.44%	100.00%	-
P/NAPS	2.08	2.35	2.71	0.84	0.87	1.54	1.21	9.44%
YoY %	-11.49%	-13.28%	222.62%	-3.45%	-43.51%	27.27%	-	-
Horiz. %	171.90%	194.21%	223.97%	69.42%	71.90%	127.27%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	16/03/12	11/03/11	12/03/10	20/03/09	21/03/08	23/03/07	17/03/06	-
Price	0.51	0.55	0.60	0.28	0.26	0.47	0.32	-
P/RPS	4.93	5.37	6.52	1.88	1.97	3.96	3.16	7.69%
YoY %	-8.19%	-17.64%	246.81%	-4.57%	-50.25%	25.32%	-	-
Horiz. %	156.01%	169.94%	206.33%	59.49%	62.34%	125.32%	100.00%	-
P/EPS	39.82	39.29	40.00	14.00	15.97	29.37	29.09	5.36%
YoY %	1.35%	-1.78%	185.71%	-12.34%	-45.62%	0.96%	-	-
Horiz. %	136.89%	135.06%	137.50%	48.13%	54.90%	100.96%	100.00%	-
EY	2.51	2.55	2.50	7.14	6.26	3.40	3.44	-5.11%
YoY %	-1.57%	2.00%	-64.99%	14.06%	84.12%	-1.16%	-	-
Horiz. %	72.97%	74.13%	72.67%	207.56%	181.98%	98.84%	100.00%	-
DY	2.84	2.64	2.42	4.18	4.15	3.09	3.59	-3.82%
YoY %	7.58%	9.09%	-42.11%	0.72%	34.30%	-13.93%	-	-
Horiz. %	79.11%	73.54%	67.41%	116.43%	115.60%	86.07%	100.00%	-
P/NAPS	2.13	2.39	2.86	0.88	0.87	1.81	1.33	8.16%
YoY %	-10.88%	-16.43%	225.00%	1.15%	-51.93%	36.09%	-	-
Horiz. %	160.15%	179.70%	215.04%	66.17%	65.41%	136.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos