[NTPM] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -2.77%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 504,148 457,698 432,673 383,136 365,766 320,385 278,430 10.39%
PBT 69,432 61,693 62,941 73,626 64,198 45,987 37,041 11.02%
Tax -18,538 -15,927 -14,059 -15,932 -14,047 -9,548 -5,657 21.85%
NP 50,894 45,766 48,882 57,694 50,151 36,439 31,384 8.38%
-
NP to SH 50,894 45,766 48,882 57,674 50,034 36,425 31,361 8.39%
-
Tax Rate 26.70% 25.82% 22.34% 21.64% 21.88% 20.76% 15.27% -
Total Cost 453,254 411,932 383,791 325,442 315,615 283,946 247,046 10.63%
-
Net Worth 315,704 295,042 265,305 236,899 205,419 0 185,969 9.21%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 32,206 16,285 33,105 31,813 23,900 19,695 20,855 7.50%
Div Payout % 63.28% 35.58% 67.73% 55.16% 47.77% 54.07% 66.50% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 315,704 295,042 265,305 236,899 205,419 0 185,969 9.21%
NOSH 1,088,636 1,134,777 1,153,499 1,128,090 1,081,153 641,187 641,272 9.21%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 10.10% 10.00% 11.30% 15.06% 13.71% 11.37% 11.27% -
ROE 16.12% 15.51% 18.42% 24.35% 24.36% 0.00% 16.86% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 46.31 40.33 37.51 33.96 33.83 49.97 43.42 1.07%
EPS 4.68 4.03 4.24 5.11 4.63 5.68 4.89 -0.72%
DPS 2.96 1.44 2.87 2.82 2.21 3.07 3.25 -1.54%
NAPS 0.29 0.26 0.23 0.21 0.19 0.00 0.29 0.00%
Adjusted Per Share Value based on latest NOSH - 1,128,090
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 44.88 40.75 38.52 34.11 32.56 28.52 24.79 10.38%
EPS 4.53 4.07 4.35 5.13 4.45 3.24 2.79 8.40%
DPS 2.87 1.45 2.95 2.83 2.13 1.75 1.86 7.48%
NAPS 0.2811 0.2627 0.2362 0.2109 0.1829 0.00 0.1656 9.21%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.555 0.48 0.54 0.59 0.50 0.51 0.49 -
P/RPS 1.20 1.19 1.44 1.74 1.48 1.02 1.13 1.00%
P/EPS 11.87 11.90 12.74 11.54 10.80 8.98 10.02 2.86%
EY 8.42 8.40 7.85 8.67 9.26 11.14 9.98 -2.79%
DY 5.33 2.99 5.31 4.78 4.42 6.02 6.64 -3.59%
P/NAPS 1.91 1.85 2.35 2.81 2.63 0.00 1.69 2.05%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 20/09/13 21/09/12 23/09/11 03/09/10 03/09/09 19/09/08 13/09/07 -
Price 0.62 0.46 0.53 0.60 0.61 0.29 0.49 -
P/RPS 1.34 1.14 1.41 1.77 1.80 0.58 1.13 2.87%
P/EPS 13.26 11.41 12.51 11.74 13.18 5.10 10.02 4.77%
EY 7.54 8.77 8.00 8.52 7.59 19.59 9.98 -4.56%
DY 4.77 3.12 5.42 4.70 3.62 10.59 6.64 -5.35%
P/NAPS 2.14 1.77 2.30 2.86 3.21 0.00 1.69 4.00%

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