[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

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	504,148	457,698	432,673	383,136	365,766	320,385	278,430	10.39%
YoY %	10.15%	5.78%	12.93%	4.75%	14.16%	15.07%	-	-
Horiz. %	181.07%	164.39%	155.40%	137.61%	131.37%	115.07%	100.00%	-
PBT	69,432	61,693	62,941	73,626	64,198	45,987	37,041	11.02%
YoY %	12.54%	-1.98%	-14.51%	14.69%	39.60%	24.15%	-	-
Horiz. %	187.45%	166.55%	169.92%	198.77%	173.32%	124.15%	100.00%	-
Tax	-18,538	-15,927	-14,059	-15,932	-14,047	-9,548	-5,657	21.85%
YoY %	-16.39%	-13.29%	11.76%	-13.42%	-47.12%	-68.78%	-	-
Horiz. %	327.70%	281.54%	248.52%	281.63%	248.31%	168.78%	100.00%	-
NP	50,894	45,766	48,882	57,694	50,151	36,439	31,384	8.38%
YoY %	11.20%	-6.37%	-15.27%	15.04%	37.63%	16.11%	-	-
Horiz. %	162.17%	145.83%	155.75%	183.83%	159.80%	116.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,894	45,766	48,882	57,674	50,034	36,425	31,361	8.39%
YoY %	11.20%	-6.37%	-15.24%	15.27%	37.36%	16.15%	-	-
Horiz. %	162.28%	145.93%	155.87%	183.90%	159.54%	116.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	25.82%	22.34%	21.64%	21.88%	20.76%	15.27%	-
YoY %	3.41%	15.58%	3.23%	-1.10%	5.39%	35.95%	-	-
Horiz. %	174.85%	169.09%	146.30%	141.72%	143.29%	135.95%	100.00%	-
Total Cost	453,254	411,932	383,791	325,442	315,615	283,946	247,046	10.63%
YoY %	10.03%	7.33%	17.93%	3.11%	11.15%	14.94%	-	-
Horiz. %	183.47%	166.74%	155.35%	131.73%	127.76%	114.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,704	295,042	265,305	236,899	205,419	0	185,969	9.21%
YoY %	7.00%	11.21%	11.99%	15.32%	0.00%	0.00%	-	-
Horiz. %	169.76%	158.65%	142.66%	127.39%	110.46%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	32,206	16,285	33,105	31,813	23,900	19,695	20,855	7.50%
YoY %	97.76%	-50.81%	4.06%	33.11%	21.35%	-5.56%	-	-
Horiz. %	154.43%	78.09%	158.74%	152.54%	114.60%	94.44%	100.00%	-
Div Payout %	63.28%	35.58%	67.73%	55.16%	47.77%	54.07%	66.50%	-
YoY %	77.85%	-47.47%	22.79%	15.47%	-11.65%	-18.69%	-	-
Horiz. %	95.16%	53.50%	101.85%	82.95%	71.83%	81.31%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	315,704	295,042	265,305	236,899	205,419	0	185,969	9.21%
YoY %	7.00%	11.21%	11.99%	15.32%	0.00%	0.00%	-	-
Horiz. %	169.76%	158.65%	142.66%	127.39%	110.46%	0.00%	100.00%	-
NOSH	1,088,636	1,134,777	1,153,499	1,128,090	1,081,153	641,187	641,272	9.21%
YoY %	-4.07%	-1.62%	2.25%	4.34%	68.62%	-0.01%	-	-
Horiz. %	169.76%	176.96%	179.88%	175.91%	168.60%	99.99%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	10.10%	10.00%	11.30%	15.06%	13.71%	11.37%	11.27%	-
YoY %	1.00%	-11.50%	-24.97%	9.85%	20.58%	0.89%	-	-
Horiz. %	89.62%	88.73%	100.27%	133.63%	121.65%	100.89%	100.00%	-
ROE	16.12%	15.51%	18.42%	24.35%	24.36%	0.00%	16.86%	-
YoY %	3.93%	-15.80%	-24.35%	-0.04%	0.00%	0.00%	-	-
Horiz. %	95.61%	91.99%	109.25%	144.42%	144.48%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	46.31	40.33	37.51	33.96	33.83	49.97	43.42	1.07%
YoY %	14.83%	7.52%	10.45%	0.38%	-32.30%	15.09%	-	-
Horiz. %	106.66%	92.88%	86.39%	78.21%	77.91%	115.09%	100.00%	-
EPS	4.68	4.03	4.24	5.11	4.63	5.68	4.89	-0.72%
YoY %	16.13%	-4.95%	-17.03%	10.37%	-18.49%	16.16%	-	-
Horiz. %	95.71%	82.41%	86.71%	104.50%	94.68%	116.16%	100.00%	-
DPS	2.96	1.44	2.87	2.82	2.21	3.07	3.25	-1.54%
YoY %	105.56%	-49.83%	1.77%	27.60%	-28.01%	-5.54%	-	-
Horiz. %	91.08%	44.31%	88.31%	86.77%	68.00%	94.46%	100.00%	-
NAPS	0.29	0.26	0.23	0.21	0.19	0.00	0.29	0.00%
YoY %	11.54%	13.04%	9.52%	10.53%	0.00%	0.00%	-	-
Horiz. %	100.00%	89.66%	79.31%	72.41%	65.52%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,128,090
RPS	44.88	40.75	38.52	34.11	32.56	28.52	24.79	10.38%
YoY %	10.13%	5.79%	12.93%	4.76%	14.17%	15.05%	-	-
Horiz. %	181.04%	164.38%	155.39%	137.60%	131.34%	115.05%	100.00%	-
EPS	4.53	4.07	4.35	5.13	4.45	3.24	2.79	8.40%
YoY %	11.30%	-6.44%	-15.20%	15.28%	37.35%	16.13%	-	-
Horiz. %	162.37%	145.88%	155.91%	183.87%	159.50%	116.13%	100.00%	-
DPS	2.87	1.45	2.95	2.83	2.13	1.75	1.86	7.48%
YoY %	97.93%	-50.85%	4.24%	32.86%	21.71%	-5.91%	-	-
Horiz. %	154.30%	77.96%	158.60%	152.15%	114.52%	94.09%	100.00%	-
NAPS	0.2811	0.2627	0.2362	0.2109	0.1829	0.00	0.1656	9.21%
YoY %	7.00%	11.22%	12.00%	15.31%	0.00%	0.00%	-	-
Horiz. %	169.75%	158.64%	142.63%	127.36%	110.45%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.84%	-17.36%	-17.24%	17.57%	45.10%	-9.73%	-	-
Horiz. %	106.19%	105.31%	127.43%	153.98%	130.97%	90.27%	100.00%	-
P/EPS	11.87	11.90	12.74	11.54	10.80	8.98	10.02	2.86%
YoY %	-0.25%	-6.59%	10.40%	6.85%	20.27%	-10.38%	-	-
Horiz. %	118.46%	118.76%	127.15%	115.17%	107.78%	89.62%	100.00%	-
EY	8.42	8.40	7.85	8.67	9.26	11.14	9.98	-2.79%
YoY %	0.24%	7.01%	-9.46%	-6.37%	-16.88%	11.62%	-	-
Horiz. %	84.37%	84.17%	78.66%	86.87%	92.79%	111.62%	100.00%	-
DY	5.33	2.99	5.31	4.78	4.42	6.02	6.64	-3.59%
YoY %	78.26%	-43.69%	11.09%	8.14%	-26.58%	-9.34%	-	-
Horiz. %	80.27%	45.03%	79.97%	71.99%	66.57%	90.66%	100.00%	-
P/NAPS	1.91	1.85	2.35	2.81	2.63	0.00	1.69	2.05%
YoY %	3.24%	-21.28%	-16.37%	6.84%	0.00%	0.00%	-	-
Horiz. %	113.02%	109.47%	139.05%	166.27%	155.62%	0.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.54%	-19.15%	-20.34%	-1.67%	210.34%	-48.67%	-	-
Horiz. %	118.58%	100.88%	124.78%	156.64%	159.29%	51.33%	100.00%	-
P/EPS	13.26	11.41	12.51	11.74	13.18	5.10	10.02	4.77%
YoY %	16.21%	-8.79%	6.56%	-10.93%	158.43%	-49.10%	-	-
Horiz. %	132.34%	113.87%	124.85%	117.17%	131.54%	50.90%	100.00%	-
EY	7.54	8.77	8.00	8.52	7.59	19.59	9.98	-4.56%
YoY %	-14.03%	9.62%	-6.10%	12.25%	-61.26%	96.29%	-	-
Horiz. %	75.55%	87.88%	80.16%	85.37%	76.05%	196.29%	100.00%	-
DY	4.77	3.12	5.42	4.70	3.62	10.59	6.64	-5.35%
YoY %	52.88%	-42.44%	15.32%	29.83%	-65.82%	59.49%	-	-
Horiz. %	71.84%	46.99%	81.63%	70.78%	54.52%	159.49%	100.00%	-
P/NAPS	2.14	1.77	2.30	2.86	3.21	0.00	1.69	4.00%
YoY %	20.90%	-23.04%	-19.58%	-10.90%	0.00%	0.00%	-	-
Horiz. %	126.63%	104.73%	136.09%	169.23%	189.94%	0.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos