[NTPM] YoY 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- 3.42%
YoY- 66.82%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 118,524 110,908 106,473 93,632 84,586 74,428 67,623 9.79%
PBT 16,953 12,949 15,818 18,619 11,087 9,513 9,751 9.64%
Tax -4,688 -3,594 -3,483 -4,064 -2,340 -1,956 -1,321 23.48%
NP 12,265 9,355 12,335 14,555 8,747 7,557 8,430 6.44%
-
NP to SH 12,265 9,355 12,335 14,535 8,713 7,532 8,428 6.44%
-
Tax Rate 27.65% 27.76% 22.02% 21.83% 21.11% 20.56% 13.55% -
Total Cost 106,259 101,553 94,138 79,077 75,839 66,871 59,193 10.23%
-
Net Worth 301,050 257,262 235,486 212,434 186,707 178,056 144,479 13.00%
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 301,050 257,262 235,486 212,434 186,707 178,056 144,479 13.00%
NOSH 1,114,999 1,169,374 1,121,363 1,118,076 622,357 635,916 602,000 10.80%
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 10.35% 8.43% 11.59% 15.54% 10.34% 10.15% 12.47% -
ROE 4.07% 3.64% 5.24% 6.84% 4.67% 4.23% 5.83% -
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 10.63 9.48 9.49 8.37 13.59 11.70 11.23 -0.91%
EPS 1.10 0.80 1.10 1.30 1.40 1.20 1.40 -3.93%
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 7.32 6.85 6.57 5.78 5.22 4.59 4.17 9.82%
EPS 0.76 0.58 0.76 0.90 0.54 0.46 0.52 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.1588 0.1454 0.1311 0.1153 0.1099 0.0892 12.99%
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 4.14 5.38 6.00 6.09 1.91 3.93 3.03 5.33%
P/EPS 40.00 63.75 51.82 39.23 18.57 38.84 24.29 8.66%
EY 2.50 1.57 1.93 2.55 5.38 2.57 4.12 -7.98%
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 4.14 5.27 5.90 6.69 2.06 4.02 3.03 5.33%
P/EPS 40.00 62.50 50.91 43.08 20.00 39.68 24.29 8.66%
EY 2.50 1.60 1.96 2.32 5.00 2.52 4.12 -7.98%
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