[NTPM] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 4.86%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 438,543 409,263 384,821 337,326 297,012 266,600 227,276 11.57%
PBT 57,537 70,344 76,373 50,489 38,289 38,072 23,745 15.88%
Tax -12,957 -15,721 -16,169 -11,032 -7,148 -3,912 -2,341 32.98%
NP 44,580 54,623 60,204 39,457 31,141 34,160 21,404 13.00%
-
NP to SH 44,580 54,623 60,135 39,433 31,084 34,215 21,364 13.03%
-
Tax Rate 22.52% 22.35% 21.17% 21.85% 18.67% 10.28% 9.86% -
Total Cost 393,963 354,640 324,617 297,869 265,871 232,440 205,872 11.41%
-
Net Worth 269,556 258,027 231,797 0 192,635 159,769 149,454 10.32%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 33,124 32,075 32,722 19,943 18,879 16,333 7,161 29.06%
Div Payout % 74.30% 58.72% 54.42% 50.57% 60.74% 47.74% 33.52% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 269,556 258,027 231,797 0 192,635 159,769 149,454 10.32%
NOSH 1,123,151 1,121,857 1,103,800 613,900 642,117 614,499 622,727 10.32%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 10.17% 13.35% 15.64% 11.70% 10.48% 12.81% 9.42% -
ROE 16.54% 21.17% 25.94% 0.00% 16.14% 21.42% 14.29% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.05 36.48 34.86 54.95 46.26 43.38 36.50 1.13%
EPS 3.97 4.87 5.45 6.42 4.84 5.57 3.43 2.46%
DPS 2.95 2.86 2.96 3.25 2.94 2.66 1.15 16.99%
NAPS 0.24 0.23 0.21 0.00 0.30 0.26 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 613,900
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.04 36.44 34.26 30.03 26.44 23.74 20.23 11.57%
EPS 3.97 4.86 5.35 3.51 2.77 3.05 1.90 13.06%
DPS 2.95 2.86 2.91 1.78 1.68 1.45 0.64 28.99%
NAPS 0.24 0.2297 0.2064 0.00 0.1715 0.1422 0.1331 10.31%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.50 0.54 0.57 0.27 0.26 0.40 0.29 -
P/RPS 1.28 1.48 1.63 0.49 0.56 0.92 0.79 8.37%
P/EPS 12.60 11.09 10.46 4.20 5.37 7.18 8.45 6.88%
EY 7.94 9.02 9.56 23.79 18.62 13.92 11.83 -6.42%
DY 5.90 5.29 5.20 12.03 11.31 6.65 3.97 6.82%
P/NAPS 2.08 2.35 2.71 0.00 0.87 1.54 1.21 9.44%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 17/03/06 -
Price 0.51 0.55 0.60 0.28 0.26 0.47 0.32 -
P/RPS 1.31 1.51 1.72 0.51 0.56 1.08 0.88 6.85%
P/EPS 12.85 11.30 11.01 4.36 5.37 8.44 9.33 5.47%
EY 7.78 8.85 9.08 22.94 18.62 11.85 10.72 -5.20%
DY 5.78 5.20 4.94 11.60 11.31 5.66 3.59 8.25%
P/NAPS 2.13 2.39 2.86 0.00 0.87 1.81 1.33 8.16%

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