[NTPM] YoY Quarter Result on 31-Oct-2010 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
08-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -0.6%
YoY- -15.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 133,654 118,524 110,908 106,473 93,632 84,586 74,428 10.23%
PBT 20,636 16,953 12,949 15,818 18,619 11,087 9,513 13.76%
Tax -4,615 -4,688 -3,594 -3,483 -4,064 -2,340 -1,956 15.36%
NP 16,021 12,265 9,355 12,335 14,555 8,747 7,557 13.32%
-
NP to SH 16,021 12,265 9,355 12,335 14,535 8,713 7,532 13.39%
-
Tax Rate 22.36% 27.65% 27.76% 22.02% 21.83% 21.11% 20.56% -
Total Cost 117,633 106,259 101,553 94,138 79,077 75,839 66,871 9.86%
-
Net Worth 343,307 301,050 257,262 235,486 212,434 186,707 178,056 11.55%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 343,307 301,050 257,262 235,486 212,434 186,707 178,056 11.55%
NOSH 1,144,357 1,114,999 1,169,374 1,121,363 1,118,076 622,357 635,916 10.27%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 11.99% 10.35% 8.43% 11.59% 15.54% 10.34% 10.15% -
ROE 4.67% 4.07% 3.64% 5.24% 6.84% 4.67% 4.23% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 11.68 10.63 9.48 9.49 8.37 13.59 11.70 -0.02%
EPS 1.40 1.10 0.80 1.10 1.30 1.40 1.20 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.22 0.21 0.19 0.30 0.28 1.15%
Adjusted Per Share Value based on latest NOSH - 1,121,363
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 8.25 7.32 6.85 6.57 5.78 5.22 4.59 10.25%
EPS 0.99 0.76 0.58 0.76 0.90 0.54 0.46 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.1858 0.1588 0.1454 0.1311 0.1153 0.1099 11.55%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.67 0.44 0.51 0.57 0.51 0.26 0.46 -
P/RPS 5.74 4.14 5.38 6.00 6.09 1.91 3.93 6.51%
P/EPS 47.86 40.00 63.75 51.82 39.23 18.57 38.84 3.53%
EY 2.09 2.50 1.57 1.93 2.55 5.38 2.57 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.63 2.32 2.71 2.68 0.87 1.64 5.25%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 14/12/12 16/12/11 08/12/10 30/12/09 22/12/08 21/12/07 -
Price 0.75 0.44 0.50 0.56 0.56 0.28 0.47 -
P/RPS 6.42 4.14 5.27 5.90 6.69 2.06 4.02 8.10%
P/EPS 53.57 40.00 62.50 50.91 43.08 20.00 39.68 5.12%
EY 1.87 2.50 1.60 1.96 2.32 5.00 2.52 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.63 2.27 2.67 2.95 0.93 1.68 6.84%

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