[NTPM] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 8.21%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 457,698 432,673 383,136 365,766 320,385 278,430 247,487 10.78%
PBT 61,693 62,941 73,626 64,198 45,987 37,041 32,824 11.07%
Tax -15,927 -14,059 -15,932 -14,047 -9,548 -5,657 -5,092 20.91%
NP 45,766 48,882 57,694 50,151 36,439 31,384 27,732 8.69%
-
NP to SH 45,766 48,882 57,674 50,034 36,425 31,361 27,779 8.66%
-
Tax Rate 25.82% 22.34% 21.64% 21.88% 20.76% 15.27% 15.51% -
Total Cost 411,932 383,791 325,442 315,615 283,946 247,046 219,755 11.02%
-
Net Worth 295,042 265,305 236,899 205,419 0 185,969 155,699 11.23%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 16,285 33,105 31,813 23,900 19,695 20,855 14,585 1.85%
Div Payout % 35.58% 67.73% 55.16% 47.77% 54.07% 66.50% 52.50% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 295,042 265,305 236,899 205,419 0 185,969 155,699 11.23%
NOSH 1,134,777 1,153,499 1,128,090 1,081,153 641,187 641,272 648,749 9.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.00% 11.30% 15.06% 13.71% 11.37% 11.27% 11.21% -
ROE 15.51% 18.42% 24.35% 24.36% 0.00% 16.86% 17.84% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 40.33 37.51 33.96 33.83 49.97 43.42 38.15 0.92%
EPS 4.03 4.24 5.11 4.63 5.68 4.89 4.28 -0.99%
DPS 1.44 2.87 2.82 2.21 3.07 3.25 2.25 -7.16%
NAPS 0.26 0.23 0.21 0.19 0.00 0.29 0.24 1.34%
Adjusted Per Share Value based on latest NOSH - 1,081,153
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 28.25 26.71 23.65 22.58 19.78 17.19 15.28 10.77%
EPS 2.83 3.02 3.56 3.09 2.25 1.94 1.71 8.75%
DPS 1.01 2.04 1.96 1.48 1.22 1.29 0.90 1.93%
NAPS 0.1821 0.1638 0.1462 0.1268 0.00 0.1148 0.0961 11.23%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.48 0.54 0.59 0.50 0.51 0.49 0.31 -
P/RPS 1.19 1.44 1.74 1.48 1.02 1.13 0.81 6.61%
P/EPS 11.90 12.74 11.54 10.80 8.98 10.02 7.24 8.62%
EY 8.40 7.85 8.67 9.26 11.14 9.98 13.81 -7.94%
DY 2.99 5.31 4.78 4.42 6.02 6.64 7.25 -13.71%
P/NAPS 1.85 2.35 2.81 2.63 0.00 1.69 1.29 6.18%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 21/09/12 23/09/11 03/09/10 03/09/09 19/09/08 13/09/07 22/09/06 -
Price 0.46 0.53 0.60 0.61 0.29 0.49 0.32 -
P/RPS 1.14 1.41 1.77 1.80 0.58 1.13 0.84 5.21%
P/EPS 11.41 12.51 11.74 13.18 5.10 10.02 7.47 7.30%
EY 8.77 8.00 8.52 7.59 19.59 9.98 13.38 -6.79%
DY 3.12 5.42 4.70 3.62 10.59 6.64 7.03 -12.65%
P/NAPS 1.77 2.30 2.86 3.21 0.00 1.69 1.33 4.87%

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