[NTPM] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 11.64%
YoY- 48.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 465,314 437,108 395,977 374,812 330,543 285,235 256,677 10.41%
PBT 65,697 60,072 70,825 71,730 47,561 36,803 35,263 10.91%
Tax -17,021 -14,170 -15,351 -15,771 -9,932 -6,292 -4,097 26.76%
NP 48,676 45,902 55,474 55,959 37,629 30,511 31,166 7.70%
-
NP to SH 48,676 45,902 55,474 55,856 37,606 30,465 31,233 7.66%
-
Tax Rate 25.91% 23.59% 21.67% 21.99% 20.88% 17.10% 11.62% -
Total Cost 416,638 391,206 340,503 318,853 292,914 254,724 225,511 10.76%
-
Net Worth 301,050 257,262 235,486 212,434 0 178,056 144,479 13.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 16,285 33,105 31,813 23,900 19,695 20,855 14,585 1.85%
Div Payout % 33.46% 72.12% 57.35% 42.79% 52.37% 68.46% 46.70% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 301,050 257,262 235,486 212,434 0 178,056 144,479 13.00%
NOSH 1,114,999 1,169,374 1,121,363 1,118,076 622,357 635,916 602,000 10.80%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.46% 10.50% 14.01% 14.93% 11.38% 10.70% 12.14% -
ROE 16.17% 17.84% 23.56% 26.29% 0.00% 17.11% 21.62% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 41.73 37.38 35.31 33.52 53.11 44.85 42.64 -0.35%
EPS 4.37 3.93 4.95 5.00 6.04 4.79 5.19 -2.82%
DPS 1.46 2.83 2.84 2.14 3.16 3.28 2.42 -8.07%
NAPS 0.27 0.22 0.21 0.19 0.00 0.28 0.24 1.98%
Adjusted Per Share Value based on latest NOSH - 1,118,076
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 28.72 26.98 24.44 23.14 20.40 17.61 15.84 10.41%
EPS 3.00 2.83 3.42 3.45 2.32 1.88 1.93 7.62%
DPS 1.01 2.04 1.96 1.48 1.22 1.29 0.90 1.93%
NAPS 0.1858 0.1588 0.1454 0.1311 0.00 0.1099 0.0892 12.99%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.44 0.51 0.57 0.51 0.26 0.46 0.34 -
P/RPS 1.05 1.36 1.61 1.52 0.49 1.03 0.80 4.63%
P/EPS 10.08 12.99 11.52 10.21 4.30 9.60 6.55 7.44%
EY 9.92 7.70 8.68 9.80 23.24 10.41 15.26 -6.92%
DY 3.32 5.55 4.98 4.19 12.17 7.13 7.13 -11.95%
P/NAPS 1.63 2.32 2.71 2.68 0.00 1.64 1.42 2.32%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 14/12/12 16/12/11 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 -
Price 0.44 0.50 0.56 0.56 0.28 0.47 0.34 -
P/RPS 1.05 1.34 1.59 1.67 0.53 1.05 0.80 4.63%
P/EPS 10.08 12.74 11.32 11.21 4.63 9.81 6.55 7.44%
EY 9.92 7.85 8.83 8.92 21.58 10.19 15.26 -6.92%
DY 3.32 5.66 5.07 3.82 11.30 6.98 7.13 -11.95%
P/NAPS 1.63 2.27 2.67 2.95 0.00 1.68 1.42 2.32%

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