[NTPM] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 17.26%
YoY- 39.6%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 449,787 420,227 383,124 358,557 306,173 270,730 237,061 11.25%
PBT 59,540 67,125 75,444 58,677 41,616 38,112 25,669 15.03%
Tax -14,759 -15,062 -16,084 -12,372 -8,454 -5,870 -4,815 20.50%
NP 44,781 52,063 59,360 46,305 33,162 32,242 20,854 13.57%
-
NP to SH 44,781 52,063 59,320 46,238 33,121 32,191 20,918 13.51%
-
Tax Rate 24.79% 22.44% 21.32% 21.08% 20.31% 15.40% 18.76% -
Total Cost 405,006 368,164 323,764 312,252 273,011 238,488 216,207 11.01%
-
Net Worth 268,499 255,485 218,046 207,526 97,222 167,103 148,473 10.36%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 16,285 33,105 31,813 23,900 19,695 20,855 14,585 1.85%
Div Payout % 36.37% 63.59% 53.63% 51.69% 59.46% 64.79% 69.72% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 268,499 255,485 218,046 207,526 97,222 167,103 148,473 10.36%
NOSH 1,073,999 1,161,300 1,090,230 1,152,923 607,642 618,900 645,538 8.84%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 9.96% 12.39% 15.49% 12.91% 10.83% 11.91% 8.80% -
ROE 16.68% 20.38% 27.21% 22.28% 34.07% 19.26% 14.09% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 41.88 36.19 35.14 31.10 50.39 43.74 36.72 2.21%
EPS 4.17 4.48 5.44 4.01 5.45 5.20 3.24 4.29%
DPS 1.52 2.85 2.92 2.07 3.24 3.37 2.26 -6.39%
NAPS 0.25 0.22 0.20 0.18 0.16 0.27 0.23 1.39%
Adjusted Per Share Value based on latest NOSH - 1,152,923
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 27.76 25.94 23.65 22.13 18.90 16.71 14.63 11.25%
EPS 2.76 3.21 3.66 2.85 2.04 1.99 1.29 13.50%
DPS 1.01 2.04 1.96 1.48 1.22 1.29 0.90 1.93%
NAPS 0.1657 0.1577 0.1346 0.1281 0.06 0.1032 0.0917 10.35%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.49 0.55 0.58 0.37 0.27 0.46 0.34 -
P/RPS 1.17 1.52 1.65 1.19 0.54 1.05 0.93 3.89%
P/EPS 11.75 12.27 10.66 9.23 4.95 8.84 10.49 1.90%
EY 8.51 8.15 9.38 10.84 20.19 11.31 9.53 -1.86%
DY 3.09 5.18 5.03 5.60 12.00 7.33 6.65 -11.98%
P/NAPS 1.96 2.50 2.90 2.06 1.69 1.70 1.48 4.78%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 25/06/12 24/06/11 29/06/10 26/06/09 27/06/08 28/06/07 30/06/06 -
Price 0.49 0.54 0.60 0.43 0.28 0.47 0.31 -
P/RPS 1.17 1.49 1.71 1.38 0.56 1.07 0.84 5.67%
P/EPS 11.75 12.05 11.03 10.72 5.14 9.04 9.57 3.47%
EY 8.51 8.30 9.07 9.33 19.47 11.07 10.45 -3.36%
DY 3.09 5.28 4.86 4.82 11.58 7.17 7.29 -13.31%
P/NAPS 1.96 2.45 3.00 2.39 1.75 1.74 1.35 6.40%

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