[NTPM] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -2.86%
YoY- -2.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 395,977 374,812 330,543 285,235 256,677 222,412 207,636 11.35%
PBT 70,825 71,730 47,561 36,803 35,263 21,333 32,100 14.09%
Tax -15,351 -15,771 -9,932 -6,292 -4,097 -561 -4,790 21.41%
NP 55,474 55,959 37,629 30,511 31,166 20,772 27,310 12.53%
-
NP to SH 55,474 55,856 37,606 30,465 31,233 20,742 27,310 12.53%
-
Tax Rate 21.67% 21.99% 20.88% 17.10% 11.62% 2.63% 14.92% -
Total Cost 340,503 318,853 292,914 254,724 225,511 201,640 180,326 11.17%
-
Net Worth 235,486 212,434 0 178,056 144,479 143,002 133,369 9.93%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 31,813 23,900 19,695 20,855 14,585 - 12,007 17.62%
Div Payout % 57.35% 42.79% 52.37% 68.46% 46.70% - 43.97% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 235,486 212,434 0 178,056 144,479 143,002 133,369 9.93%
NOSH 1,121,363 1,118,076 622,357 635,916 602,000 621,749 635,090 9.93%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 14.01% 14.93% 11.38% 10.70% 12.14% 9.34% 13.15% -
ROE 23.56% 26.29% 0.00% 17.11% 21.62% 14.50% 20.48% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 35.31 33.52 53.11 44.85 42.64 35.77 32.69 1.29%
EPS 4.95 5.00 6.04 4.79 5.19 3.34 4.30 2.37%
DPS 2.84 2.14 3.16 3.28 2.42 0.00 1.89 7.01%
NAPS 0.21 0.19 0.00 0.28 0.24 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 635,916
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 35.25 33.37 29.43 25.39 22.85 19.80 18.49 11.34%
EPS 4.94 4.97 3.35 2.71 2.78 1.85 2.43 12.54%
DPS 2.83 2.13 1.75 1.86 1.30 0.00 1.07 17.58%
NAPS 0.2097 0.1891 0.00 0.1585 0.1286 0.1273 0.1187 9.94%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.57 0.51 0.26 0.46 0.34 0.27 0.43 -
P/RPS 1.61 1.52 0.49 1.03 0.80 0.75 1.32 3.36%
P/EPS 11.52 10.21 4.30 9.60 6.55 8.09 10.00 2.38%
EY 8.68 9.80 23.24 10.41 15.26 12.36 10.00 -2.33%
DY 4.98 4.19 12.17 7.13 7.13 0.00 4.40 2.08%
P/NAPS 2.71 2.68 0.00 1.64 1.42 1.17 2.05 4.75%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 -
Price 0.56 0.56 0.28 0.47 0.34 0.31 0.43 -
P/RPS 1.59 1.67 0.53 1.05 0.80 0.87 1.32 3.14%
P/EPS 11.32 11.21 4.63 9.81 6.55 9.29 10.00 2.08%
EY 8.83 8.92 21.58 10.19 15.26 10.76 10.00 -2.05%
DY 5.07 3.82 11.30 6.98 7.13 0.00 4.40 2.38%
P/NAPS 2.67 2.95 0.00 1.68 1.42 1.35 2.05 4.50%

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