[NTPM] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -7.53%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 377,968 358,557 351,256 343,738 349,132 306,173 309,720 14.21%
PBT 73,456 58,677 53,822 47,862 51,372 41,618 41,992 45.22%
Tax -17,156 -12,372 -12,104 -9,908 -10,456 -8,455 -8,668 57.70%
NP 56,300 46,305 41,718 37,954 40,916 33,163 33,324 41.89%
-
NP to SH 56,220 46,222 41,666 37,944 41,036 33,121 33,250 41.97%
-
Tax Rate 23.36% 21.08% 22.49% 20.70% 20.35% 20.32% 20.64% -
Total Cost 321,668 312,252 309,537 305,784 308,216 273,010 276,396 10.65%
-
Net Worth 205,419 202,925 199,999 189,720 198,768 99,223 187,324 6.34%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 29,536 9,749 - - 25,115 8,991 -
Div Payout % - 63.90% 23.40% - - 75.83% 27.04% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 205,419 202,925 199,999 189,720 198,768 99,223 187,324 6.34%
NOSH 1,081,153 1,127,365 625,000 632,400 641,187 620,145 624,414 44.24%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 14.90% 12.91% 11.88% 11.04% 11.72% 10.83% 10.76% -
ROE 27.37% 22.78% 20.83% 20.00% 20.65% 33.38% 17.75% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 34.96 31.80 56.20 54.35 54.45 49.37 49.60 -20.81%
EPS 5.20 4.10 6.67 6.00 6.40 2.90 5.33 -1.63%
DPS 0.00 2.62 1.56 0.00 0.00 4.05 1.44 -
NAPS 0.19 0.18 0.32 0.30 0.31 0.16 0.30 -26.27%
Adjusted Per Share Value based on latest NOSH - 622,357
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 33.65 31.92 31.27 30.60 31.08 27.26 27.57 14.22%
EPS 5.01 4.12 3.71 3.38 3.65 2.95 2.96 42.07%
DPS 0.00 2.63 0.87 0.00 0.00 2.24 0.80 -
NAPS 0.1829 0.1807 0.1781 0.1689 0.177 0.0883 0.1668 6.34%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.50 0.37 0.27 0.26 0.51 0.27 0.26 -
P/RPS 1.43 1.16 0.48 0.48 0.94 0.55 0.52 96.40%
P/EPS 9.62 9.02 4.05 4.33 7.97 5.06 4.88 57.28%
EY 10.40 11.08 24.69 23.08 12.55 19.78 20.48 -36.37%
DY 0.00 7.08 5.78 0.00 0.00 15.00 5.54 -
P/NAPS 2.63 2.06 0.84 0.87 1.65 1.69 0.87 109.21%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 03/09/09 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 -
Price 0.61 0.43 0.28 0.28 0.29 0.28 0.26 -
P/RPS 1.74 1.35 0.50 0.52 0.53 0.57 0.52 123.88%
P/EPS 11.73 10.49 4.20 4.67 4.53 5.24 4.88 79.53%
EY 8.52 9.53 23.81 21.43 22.07 19.07 20.48 -44.30%
DY 0.00 6.09 5.57 0.00 0.00 14.46 5.54 -
P/NAPS 3.21 2.39 0.88 0.93 0.94 1.75 0.87 138.96%

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