[NTPM] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 7.66%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 476,531 438,543 409,263 384,821 337,326 297,012 266,600 10.15%
PBT 66,453 57,537 70,344 76,373 50,489 38,289 38,072 9.71%
Tax -18,334 -12,957 -15,721 -16,169 -11,032 -7,148 -3,912 29.33%
NP 48,119 44,580 54,623 60,204 39,457 31,141 34,160 5.87%
-
NP to SH 48,119 44,580 54,623 60,135 39,433 31,084 34,215 5.84%
-
Tax Rate 27.59% 22.52% 22.35% 21.17% 21.85% 18.67% 10.28% -
Total Cost 428,412 393,963 354,640 324,617 297,869 265,871 232,440 10.71%
-
Net Worth 322,629 269,556 258,027 231,797 0 192,635 159,769 12.41%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 16,707 33,124 32,075 32,722 19,943 18,879 16,333 0.37%
Div Payout % 34.72% 74.30% 58.72% 54.42% 50.57% 60.74% 47.74% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 322,629 269,556 258,027 231,797 0 192,635 159,769 12.41%
NOSH 1,152,249 1,123,151 1,121,857 1,103,800 613,900 642,117 614,499 11.03%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.10% 10.17% 13.35% 15.64% 11.70% 10.48% 12.81% -
ROE 14.91% 16.54% 21.17% 25.94% 0.00% 16.14% 21.42% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 41.36 39.05 36.48 34.86 54.95 46.26 43.38 -0.79%
EPS 4.18 3.97 4.87 5.45 6.42 4.84 5.57 -4.66%
DPS 1.45 2.95 2.86 2.96 3.25 2.94 2.66 -9.60%
NAPS 0.28 0.24 0.23 0.21 0.00 0.30 0.26 1.24%
Adjusted Per Share Value based on latest NOSH - 1,103,800
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 29.42 27.07 25.26 23.75 20.82 18.33 16.46 10.15%
EPS 2.97 2.75 3.37 3.71 2.43 1.92 2.11 5.85%
DPS 1.03 2.04 1.98 2.02 1.23 1.17 1.01 0.32%
NAPS 0.1992 0.1664 0.1593 0.1431 0.00 0.1189 0.0986 12.42%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.45 0.50 0.54 0.57 0.27 0.26 0.40 -
P/RPS 1.09 1.28 1.48 1.63 0.49 0.56 0.92 2.86%
P/EPS 10.78 12.60 11.09 10.46 4.20 5.37 7.18 7.00%
EY 9.28 7.94 9.02 9.56 23.79 18.62 13.92 -6.52%
DY 3.22 5.90 5.29 5.20 12.03 11.31 6.65 -11.37%
P/NAPS 1.61 2.08 2.35 2.71 0.00 0.87 1.54 0.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 -
Price 0.48 0.51 0.55 0.60 0.28 0.26 0.47 -
P/RPS 1.16 1.31 1.51 1.72 0.51 0.56 1.08 1.19%
P/EPS 11.49 12.85 11.30 11.01 4.36 5.37 8.44 5.27%
EY 8.70 7.78 8.85 9.08 22.94 18.62 11.85 -5.01%
DY 3.02 5.78 5.20 4.94 11.60 11.31 5.66 -9.93%
P/NAPS 1.71 2.13 2.39 2.86 0.00 0.87 1.81 -0.94%

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