[NTPM] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 5.27%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 401,954 378,016 383,123 386,274 376,248 377,968 358,557 7.89%
PBT 64,730 66,184 75,445 77,416 73,966 73,456 58,677 6.74%
Tax -15,242 -16,548 -16,084 -17,166 -16,706 -17,156 -12,372 14.87%
NP 49,488 49,636 59,361 60,249 57,260 56,300 46,305 4.51%
-
NP to SH 49,488 49,636 59,321 60,196 57,180 56,220 46,222 4.64%
-
Tax Rate 23.55% 25.00% 21.32% 22.17% 22.59% 23.36% 21.08% -
Total Cost 352,466 328,380 323,762 326,025 318,988 321,668 312,252 8.38%
-
Net Worth 236,192 236,899 223,852 237,021 217,283 205,419 202,925 10.61%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 32,458 21,821 - - 29,536 -
Div Payout % - - 54.72% 36.25% - - 63.90% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 236,192 236,899 223,852 237,021 217,283 205,419 202,925 10.61%
NOSH 1,124,727 1,128,090 1,119,264 1,128,674 1,143,600 1,081,153 1,127,365 -0.15%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 12.31% 13.13% 15.49% 15.60% 15.22% 14.90% 12.91% -
ROE 20.95% 20.95% 26.50% 25.40% 26.32% 27.37% 22.78% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.74 33.51 34.23 34.22 32.90 34.96 31.80 8.07%
EPS 4.40 4.40 5.30 5.33 5.00 5.20 4.10 4.80%
DPS 0.00 0.00 2.90 1.93 0.00 0.00 2.62 -
NAPS 0.21 0.21 0.20 0.21 0.19 0.19 0.18 10.79%
Adjusted Per Share Value based on latest NOSH - 1,103,800
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.79 33.66 34.11 34.39 33.50 33.65 31.92 7.90%
EPS 4.41 4.42 5.28 5.36 5.09 5.01 4.12 4.62%
DPS 0.00 0.00 2.89 1.94 0.00 0.00 2.63 -
NAPS 0.2103 0.2109 0.1993 0.211 0.1935 0.1829 0.1807 10.61%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.57 0.59 0.58 0.57 0.51 0.50 0.37 -
P/RPS 1.59 1.76 1.69 1.67 1.55 1.43 1.16 23.32%
P/EPS 12.95 13.41 10.94 10.69 10.20 9.62 9.02 27.18%
EY 7.72 7.46 9.14 9.36 9.80 10.40 11.08 -21.35%
DY 0.00 0.00 5.00 3.39 0.00 0.00 7.08 -
P/NAPS 2.71 2.81 2.90 2.71 2.68 2.63 2.06 20.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 08/12/10 03/09/10 29/06/10 12/03/10 30/12/09 03/09/09 26/06/09 -
Price 0.56 0.60 0.60 0.60 0.56 0.61 0.43 -
P/RPS 1.57 1.79 1.75 1.75 1.70 1.74 1.35 10.55%
P/EPS 12.73 13.64 11.32 11.25 11.20 11.73 10.49 13.73%
EY 7.86 7.33 8.83 8.89 8.93 8.52 9.53 -12.02%
DY 0.00 0.00 4.83 3.22 0.00 0.00 6.09 -
P/NAPS 2.67 2.86 3.00 2.86 2.95 3.21 2.39 7.64%

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