[NTPM] YoY TTM Result on 31-Jan-2007 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 9.55%
YoY- 60.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 384,821 337,326 297,012 266,600 227,276 214,995 196,848 11.80%
PBT 76,373 50,489 38,289 38,072 23,745 29,971 32,602 15.22%
Tax -16,169 -11,032 -7,148 -3,912 -2,341 -2,587 -5,373 20.13%
NP 60,204 39,457 31,141 34,160 21,404 27,384 27,229 14.12%
-
NP to SH 60,135 39,433 31,084 34,215 21,364 27,384 27,229 14.10%
-
Tax Rate 21.17% 21.85% 18.67% 10.28% 9.86% 8.63% 16.48% -
Total Cost 324,617 297,869 265,871 232,440 205,872 187,611 169,619 11.41%
-
Net Worth 231,797 0 192,635 159,769 149,454 137,015 123,080 11.11%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 32,722 19,943 18,879 16,333 7,161 12,007 6,095 32.29%
Div Payout % 54.42% 50.57% 60.74% 47.74% 33.52% 43.85% 22.38% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 231,797 0 192,635 159,769 149,454 137,015 123,080 11.11%
NOSH 1,103,800 613,900 642,117 614,499 622,727 622,800 615,400 10.21%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 15.64% 11.70% 10.48% 12.81% 9.42% 12.74% 13.83% -
ROE 25.94% 0.00% 16.14% 21.42% 14.29% 19.99% 22.12% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 34.86 54.95 46.26 43.38 36.50 34.52 31.99 1.44%
EPS 5.45 6.42 4.84 5.57 3.43 4.40 4.42 3.54%
DPS 2.96 3.25 2.94 2.66 1.15 1.93 0.99 20.00%
NAPS 0.21 0.00 0.30 0.26 0.24 0.22 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 614,499
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 23.75 20.82 18.33 16.46 14.03 13.27 12.15 11.80%
EPS 3.71 2.43 1.92 2.11 1.32 1.69 1.68 14.10%
DPS 2.02 1.23 1.17 1.01 0.44 0.74 0.38 32.07%
NAPS 0.1431 0.00 0.1189 0.0986 0.0923 0.0846 0.076 11.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 0.57 0.27 0.26 0.40 0.29 0.42 0.50 -
P/RPS 1.63 0.49 0.56 0.92 0.79 1.22 1.56 0.73%
P/EPS 10.46 4.20 5.37 7.18 8.45 9.55 11.30 -1.27%
EY 9.56 23.79 18.62 13.92 11.83 10.47 8.85 1.29%
DY 5.20 12.03 11.31 6.65 3.97 4.59 1.98 17.44%
P/NAPS 2.71 0.00 0.87 1.54 1.21 1.91 2.50 1.35%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 12/03/10 20/03/09 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 -
Price 0.60 0.28 0.26 0.47 0.32 0.38 0.56 -
P/RPS 1.72 0.51 0.56 1.08 0.88 1.10 1.75 -0.28%
P/EPS 11.01 4.36 5.37 8.44 9.33 8.64 12.66 -2.29%
EY 9.08 22.94 18.62 11.85 10.72 11.57 7.90 2.34%
DY 4.94 11.60 11.31 5.66 3.59 5.07 1.77 18.63%
P/NAPS 2.86 0.00 0.87 1.81 1.33 1.73 2.80 0.35%

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