[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
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 116,304 114,869 101,583 91,574 84,791 73,014 63,091 10.72%
PBT 18,063 20,598 21,079 16,436 13,508 12,022 9,213 11.86%
Tax -3,679 -4,892 -4,522 -4,124 -3,024 -2,168 -2,353 7.72%
NP 14,384 15,706 16,557 12,312 10,484 9,854 6,860 13.12%
-
NP to SH 14,384 15,706 16,557 12,278 10,451 9,832 6,850 13.15%
-
Tax Rate 20.37% 23.75% 21.45% 25.09% 22.39% 18.03% 25.54% -
Total Cost 101,920 99,163 85,026 79,262 74,307 63,160 56,231 10.41%
-
Net Worth 269,556 258,027 231,797 196,447 192,635 159,769 149,454 10.32%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 16,285 16,266 16,005 7,182 6,934 8,910 7,161 14.66%
Div Payout % 113.22% 103.57% 96.67% 58.50% 66.36% 90.63% 104.55% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 269,556 258,027 231,797 196,447 192,635 159,769 149,454 10.32%
NOSH 1,123,151 1,121,857 1,103,800 613,900 642,117 614,499 622,727 10.32%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 12.37% 13.67% 16.30% 13.44% 12.36% 13.50% 10.87% -
ROE 5.34% 6.09% 7.14% 6.25% 5.43% 6.15% 4.58% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 10.36 10.24 9.20 14.92 13.20 11.88 10.13 0.37%
EPS 1.30 1.40 1.50 2.00 1.70 1.60 1.10 2.82%
DPS 1.45 1.45 1.45 1.17 1.08 1.45 1.15 3.93%
NAPS 0.24 0.23 0.21 0.32 0.30 0.26 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 613,900
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 7.18 7.09 6.27 5.65 5.23 4.51 3.89 10.74%
EPS 0.89 0.97 1.02 0.76 0.65 0.61 0.42 13.32%
DPS 1.01 1.00 0.99 0.44 0.43 0.55 0.44 14.84%
NAPS 0.1664 0.1593 0.1431 0.1213 0.1189 0.0986 0.0923 10.31%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
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%
P/EPS 39.04 38.57 38.00 13.50 15.97 25.00 26.36 6.76%
EY 2.56 2.59 2.63 7.41 6.26 4.00 3.79 -6.32%
DY 2.90 2.69 2.54 4.33 4.15 3.63 3.97 -5.09%
P/NAPS 2.08 2.35 2.71 0.84 0.87 1.54 1.21 9.44%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
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%
P/EPS 39.82 39.29 40.00 14.00 15.97 29.37 29.09 5.36%
EY 2.51 2.55 2.50 7.14 6.26 3.40 3.44 -5.11%
DY 2.84 2.64 2.42 4.18 4.15 3.09 3.59 -3.82%
P/NAPS 2.13 2.39 2.86 0.88 0.87 1.81 1.33 8.16%

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