[NTPM] YoY TTM Result on 30-Apr-2008 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 6.55%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 420,227 383,124 358,557 306,173 270,730 237,061 216,462 11.68%
PBT 67,125 75,444 58,677 41,616 38,112 25,669 26,675 16.61%
Tax -15,062 -16,084 -12,372 -8,454 -5,870 -4,815 1,820 -
NP 52,063 59,360 46,305 33,162 32,242 20,854 28,495 10.56%
-
NP to SH 52,063 59,320 46,238 33,121 32,191 20,918 28,495 10.56%
-
Tax Rate 22.44% 21.32% 21.08% 20.31% 15.40% 18.76% -6.82% -
Total Cost 368,164 323,764 312,252 273,011 238,488 216,207 187,967 11.85%
-
Net Worth 255,485 218,046 207,526 97,222 167,103 148,473 147,702 9.55%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 33,105 31,813 23,900 19,695 20,855 14,585 11,816 18.72%
Div Payout % 63.59% 53.63% 51.69% 59.46% 64.79% 69.72% 41.47% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 255,485 218,046 207,526 97,222 167,103 148,473 147,702 9.55%
NOSH 1,161,300 1,090,230 1,152,923 607,642 618,900 645,538 615,428 11.15%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 12.39% 15.49% 12.91% 10.83% 11.91% 8.80% 13.16% -
ROE 20.38% 27.21% 22.28% 34.07% 19.26% 14.09% 19.29% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 36.19 35.14 31.10 50.39 43.74 36.72 35.17 0.47%
EPS 4.48 5.44 4.01 5.45 5.20 3.24 4.63 -0.54%
DPS 2.85 2.92 2.07 3.24 3.37 2.26 1.92 6.80%
NAPS 0.22 0.20 0.18 0.16 0.27 0.23 0.24 -1.43%
Adjusted Per Share Value based on latest NOSH - 607,642
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 25.94 23.65 22.13 18.90 16.71 14.63 13.36 11.68%
EPS 3.21 3.66 2.85 2.04 1.99 1.29 1.76 10.52%
DPS 2.04 1.96 1.48 1.22 1.29 0.90 0.73 18.67%
NAPS 0.1577 0.1346 0.1281 0.06 0.1032 0.0917 0.0912 9.55%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.55 0.58 0.37 0.27 0.46 0.34 0.39 -
P/RPS 1.52 1.65 1.19 0.54 1.05 0.93 1.11 5.37%
P/EPS 12.27 10.66 9.23 4.95 8.84 10.49 8.42 6.47%
EY 8.15 9.38 10.84 20.19 11.31 9.53 11.87 -6.07%
DY 5.18 5.03 5.60 12.00 7.33 6.65 4.92 0.86%
P/NAPS 2.50 2.90 2.06 1.69 1.70 1.48 1.63 7.38%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 24/06/11 29/06/10 26/06/09 27/06/08 28/06/07 30/06/06 28/06/05 -
Price 0.54 0.60 0.43 0.28 0.47 0.31 0.36 -
P/RPS 1.49 1.71 1.38 0.56 1.07 0.84 1.02 6.51%
P/EPS 12.05 11.03 10.72 5.14 9.04 9.57 7.78 7.56%
EY 8.30 9.07 9.33 19.47 11.07 10.45 12.86 -7.03%
DY 5.28 4.86 4.82 11.58 7.17 7.29 5.33 -0.15%
P/NAPS 2.45 3.00 2.39 1.75 1.74 1.35 1.50 8.51%

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