[NTPM] YoY TTM Result on 31-Jan-2008 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 2.03%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 409,263 384,821 337,326 297,012 266,600 227,276 214,995 11.32%
PBT 70,344 76,373 50,489 38,289 38,072 23,745 29,971 15.27%
Tax -15,721 -16,169 -11,032 -7,148 -3,912 -2,341 -2,587 35.06%
NP 54,623 60,204 39,457 31,141 34,160 21,404 27,384 12.19%
-
NP to SH 54,623 60,135 39,433 31,084 34,215 21,364 27,384 12.19%
-
Tax Rate 22.35% 21.17% 21.85% 18.67% 10.28% 9.86% 8.63% -
Total Cost 354,640 324,617 297,869 265,871 232,440 205,872 187,611 11.19%
-
Net Worth 258,027 231,797 0 192,635 159,769 149,454 137,015 11.12%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 32,075 32,722 19,943 18,879 16,333 7,161 12,007 17.78%
Div Payout % 58.72% 54.42% 50.57% 60.74% 47.74% 33.52% 43.85% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 258,027 231,797 0 192,635 159,769 149,454 137,015 11.12%
NOSH 1,121,857 1,103,800 613,900 642,117 614,499 622,727 622,800 10.30%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 13.35% 15.64% 11.70% 10.48% 12.81% 9.42% 12.74% -
ROE 21.17% 25.94% 0.00% 16.14% 21.42% 14.29% 19.99% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 36.48 34.86 54.95 46.26 43.38 36.50 34.52 0.92%
EPS 4.87 5.45 6.42 4.84 5.57 3.43 4.40 1.70%
DPS 2.86 2.96 3.25 2.94 2.66 1.15 1.93 6.77%
NAPS 0.23 0.21 0.00 0.30 0.26 0.24 0.22 0.74%
Adjusted Per Share Value based on latest NOSH - 642,117
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 36.44 34.26 30.03 26.44 23.74 20.23 19.14 11.32%
EPS 4.86 5.35 3.51 2.77 3.05 1.90 2.44 12.16%
DPS 2.86 2.91 1.78 1.68 1.45 0.64 1.07 17.79%
NAPS 0.2297 0.2064 0.00 0.1715 0.1422 0.1331 0.122 11.11%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 0.54 0.57 0.27 0.26 0.40 0.29 0.42 -
P/RPS 1.48 1.63 0.49 0.56 0.92 0.79 1.22 3.27%
P/EPS 11.09 10.46 4.20 5.37 7.18 8.45 9.55 2.52%
EY 9.02 9.56 23.79 18.62 13.92 11.83 10.47 -2.45%
DY 5.29 5.20 12.03 11.31 6.65 3.97 4.59 2.39%
P/NAPS 2.35 2.71 0.00 0.87 1.54 1.21 1.91 3.51%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 17/03/06 18/03/05 -
Price 0.55 0.60 0.28 0.26 0.47 0.32 0.38 -
P/RPS 1.51 1.72 0.51 0.56 1.08 0.88 1.10 5.41%
P/EPS 11.30 11.01 4.36 5.37 8.44 9.33 8.64 4.57%
EY 8.85 9.08 22.94 18.62 11.85 10.72 11.57 -4.36%
DY 5.20 4.94 11.60 11.31 5.66 3.59 5.07 0.42%
P/NAPS 2.39 2.86 0.00 0.87 1.81 1.33 1.73 5.53%

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