[NTPM] YoY Quarter Result on 31-Oct-2008 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -15.07%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 110,908 106,473 93,632 84,586 74,428 67,623 58,433 11.26%
PBT 12,949 15,818 18,619 11,087 9,513 9,751 7,312 9.98%
Tax -3,594 -3,483 -4,064 -2,340 -1,956 -1,321 -2,316 7.59%
NP 9,355 12,335 14,555 8,747 7,557 8,430 4,996 11.01%
-
NP to SH 9,355 12,335 14,535 8,713 7,532 8,428 4,974 11.09%
-
Tax Rate 27.76% 22.02% 21.83% 21.11% 20.56% 13.55% 31.67% -
Total Cost 101,553 94,138 79,077 75,839 66,871 59,193 53,437 11.28%
-
Net Worth 257,262 235,486 212,434 186,707 178,056 144,479 143,002 10.27%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 257,262 235,486 212,434 186,707 178,056 144,479 143,002 10.27%
NOSH 1,169,374 1,121,363 1,118,076 622,357 635,916 602,000 621,749 11.09%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 8.43% 11.59% 15.54% 10.34% 10.15% 12.47% 8.55% -
ROE 3.64% 5.24% 6.84% 4.67% 4.23% 5.83% 3.48% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 9.48 9.49 8.37 13.59 11.70 11.23 9.40 0.14%
EPS 0.80 1.10 1.30 1.40 1.20 1.40 0.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.19 0.30 0.28 0.24 0.23 -0.73%
Adjusted Per Share Value based on latest NOSH - 622,357
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 6.85 6.57 5.78 5.22 4.59 4.17 3.61 11.26%
EPS 0.58 0.76 0.90 0.54 0.46 0.52 0.31 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1454 0.1311 0.1153 0.1099 0.0892 0.0883 10.27%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.51 0.57 0.51 0.26 0.46 0.34 0.27 -
P/RPS 5.38 6.00 6.09 1.91 3.93 3.03 2.87 11.03%
P/EPS 63.75 51.82 39.23 18.57 38.84 24.29 33.75 11.17%
EY 1.57 1.93 2.55 5.38 2.57 4.12 2.96 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.71 2.68 0.87 1.64 1.42 1.17 12.07%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 16/12/11 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 -
Price 0.50 0.56 0.56 0.28 0.47 0.34 0.31 -
P/RPS 5.27 5.90 6.69 2.06 4.02 3.03 3.30 8.11%
P/EPS 62.50 50.91 43.08 20.00 39.68 24.29 38.75 8.28%
EY 1.60 1.96 2.32 5.00 2.52 4.12 2.58 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.67 2.95 0.93 1.68 1.42 1.35 9.04%

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