[NTPM] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 25.37%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 95,114 91,574 84,586 87,283 73,883 84,791 74,428 17.77%
PBT 18,311 16,436 11,087 12,843 10,123 13,508 9,513 54.79%
Tax -3,294 -4,124 -2,340 -2,614 -1,954 -3,024 -1,956 41.59%
NP 15,017 12,312 8,747 10,229 8,169 10,484 7,557 58.12%
-
NP to SH 14,988 12,278 8,713 10,259 8,183 10,451 7,532 58.27%
-
Tax Rate 17.99% 25.09% 21.11% 20.35% 19.30% 22.39% 20.56% -
Total Cost 80,097 79,262 75,839 77,054 65,714 74,307 66,871 12.79%
-
Net Worth 207,526 196,447 186,707 198,768 97,222 192,635 178,056 10.76%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 16,717 7,182 - - 12,760 6,934 - -
Div Payout % 111.54% 58.50% - - 155.94% 66.36% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 207,526 196,447 186,707 198,768 97,222 192,635 178,056 10.76%
NOSH 1,152,923 613,900 622,357 641,187 607,642 642,117 635,916 48.73%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 15.79% 13.44% 10.34% 11.72% 11.06% 12.36% 10.15% -
ROE 7.22% 6.25% 4.67% 5.16% 8.42% 5.43% 4.23% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 8.25 14.92 13.59 13.61 12.16 13.20 11.70 -20.79%
EPS 1.30 2.00 1.40 1.60 0.70 1.70 1.20 5.48%
DPS 1.45 1.17 0.00 0.00 2.10 1.08 0.00 -
NAPS 0.18 0.32 0.30 0.31 0.16 0.30 0.28 -25.53%
Adjusted Per Share Value based on latest NOSH - 641,187
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 8.47 8.15 7.53 7.77 6.58 7.55 6.63 17.75%
EPS 1.33 1.09 0.78 0.91 0.73 0.93 0.67 58.01%
DPS 1.49 0.64 0.00 0.00 1.14 0.62 0.00 -
NAPS 0.1848 0.1749 0.1662 0.177 0.0866 0.1715 0.1585 10.78%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.37 0.27 0.26 0.51 0.27 0.26 0.46 -
P/RPS 4.48 1.81 1.91 3.75 2.22 1.97 3.93 9.13%
P/EPS 28.46 13.50 18.57 31.88 20.05 15.97 38.84 -18.73%
EY 3.51 7.41 5.38 3.14 4.99 6.26 2.57 23.12%
DY 3.92 4.33 0.00 0.00 7.78 4.15 0.00 -
P/NAPS 2.06 0.84 0.87 1.65 1.69 0.87 1.64 16.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 20/03/09 22/12/08 19/09/08 27/06/08 21/03/08 21/12/07 -
Price 0.43 0.28 0.28 0.29 0.28 0.26 0.47 -
P/RPS 5.21 1.88 2.06 2.13 2.30 1.97 4.02 18.88%
P/EPS 33.08 14.00 20.00 18.13 20.79 15.97 39.68 -11.43%
EY 3.02 7.14 5.00 5.52 4.81 6.26 2.52 12.83%
DY 3.37 4.18 0.00 0.00 7.50 4.15 0.00 -
P/NAPS 2.39 0.88 0.93 0.94 1.75 0.87 1.68 26.51%

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