[NTPM] YoY TTM Result on 31-Jul-2008 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 9.98%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 432,673 383,136 365,766 320,385 278,430 247,487 219,009 12.01%
PBT 62,941 73,626 64,198 45,987 37,041 32,824 22,043 19.09%
Tax -14,059 -15,932 -14,047 -9,548 -5,657 -5,092 719 -
NP 48,882 57,694 50,151 36,439 31,384 27,732 22,762 13.57%
-
NP to SH 48,882 57,674 50,034 36,425 31,361 27,779 22,754 13.58%
-
Tax Rate 22.34% 21.64% 21.88% 20.76% 15.27% 15.51% -3.26% -
Total Cost 383,791 325,442 315,615 283,946 247,046 219,755 196,247 11.82%
-
Net Worth 265,305 236,899 205,419 0 185,969 155,699 221,759 3.03%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 33,105 31,813 23,900 19,695 20,855 14,585 - -
Div Payout % 67.73% 55.16% 47.77% 54.07% 66.50% 52.50% - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 265,305 236,899 205,419 0 185,969 155,699 221,759 3.03%
NOSH 1,153,499 1,128,090 1,081,153 641,187 641,272 648,749 923,999 3.76%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 11.30% 15.06% 13.71% 11.37% 11.27% 11.21% 10.39% -
ROE 18.42% 24.35% 24.36% 0.00% 16.86% 17.84% 10.26% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 37.51 33.96 33.83 49.97 43.42 38.15 23.70 7.94%
EPS 4.24 5.11 4.63 5.68 4.89 4.28 2.46 9.49%
DPS 2.87 2.82 2.21 3.07 3.25 2.25 0.00 -
NAPS 0.23 0.21 0.19 0.00 0.29 0.24 0.24 -0.70%
Adjusted Per Share Value based on latest NOSH - 641,187
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 26.71 23.65 22.58 19.78 17.19 15.28 13.52 12.01%
EPS 3.02 3.56 3.09 2.25 1.94 1.71 1.40 13.66%
DPS 2.04 1.96 1.48 1.22 1.29 0.90 0.00 -
NAPS 0.1638 0.1462 0.1268 0.00 0.1148 0.0961 0.1369 3.03%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.54 0.59 0.50 0.51 0.49 0.31 0.37 -
P/RPS 1.44 1.74 1.48 1.02 1.13 0.81 1.56 -1.32%
P/EPS 12.74 11.54 10.80 8.98 10.02 7.24 15.03 -2.71%
EY 7.85 8.67 9.26 11.14 9.98 13.81 6.66 2.77%
DY 5.31 4.78 4.42 6.02 6.64 7.25 0.00 -
P/NAPS 2.35 2.81 2.63 0.00 1.69 1.29 1.54 7.29%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 23/09/11 03/09/10 03/09/09 19/09/08 13/09/07 22/09/06 16/09/05 -
Price 0.53 0.60 0.61 0.29 0.49 0.32 0.35 -
P/RPS 1.41 1.77 1.80 0.58 1.13 0.84 1.48 -0.80%
P/EPS 12.51 11.74 13.18 5.10 10.02 7.47 14.21 -2.10%
EY 8.00 8.52 7.59 19.59 9.98 13.38 7.04 2.15%
DY 5.42 4.70 3.62 10.59 6.64 7.03 0.00 -
P/NAPS 2.30 2.86 3.21 0.00 1.69 1.33 1.46 7.86%

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