[NTPM] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
03-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -6.22%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 93,417 101,583 93,632 94,492 95,114 91,574 84,586 6.86%
PBT 17,382 21,079 18,619 18,364 18,311 16,436 11,087 35.06%
Tax -3,209 -4,522 -4,064 -4,289 -3,294 -4,124 -2,340 23.50%
NP 14,173 16,557 14,555 14,075 15,017 12,312 8,747 38.07%
-
NP to SH 14,173 16,557 14,535 14,055 14,988 12,278 8,713 38.43%
-
Tax Rate 18.46% 21.45% 21.83% 23.36% 17.99% 25.09% 21.11% -
Total Cost 79,244 85,026 79,077 80,417 80,097 79,262 75,839 2.97%
-
Net Worth 218,046 231,797 212,434 205,419 207,526 196,447 186,707 10.92%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 15,808 16,005 - - 16,717 7,182 - -
Div Payout % 111.54% 96.67% - - 111.54% 58.50% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 218,046 231,797 212,434 205,419 207,526 196,447 186,707 10.92%
NOSH 1,090,230 1,103,800 1,118,076 1,081,153 1,152,923 613,900 622,357 45.46%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 15.17% 16.30% 15.54% 14.90% 15.79% 13.44% 10.34% -
ROE 6.50% 7.14% 6.84% 6.84% 7.22% 6.25% 4.67% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 8.57 9.20 8.37 8.74 8.25 14.92 13.59 -26.52%
EPS 1.30 1.50 1.30 1.30 1.30 2.00 1.40 -4.83%
DPS 1.45 1.45 0.00 0.00 1.45 1.17 0.00 -
NAPS 0.20 0.21 0.19 0.19 0.18 0.32 0.30 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,081,153
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 8.32 9.04 8.34 8.41 8.47 8.15 7.53 6.89%
EPS 1.26 1.47 1.29 1.25 1.33 1.09 0.78 37.79%
DPS 1.41 1.42 0.00 0.00 1.49 0.64 0.00 -
NAPS 0.1941 0.2064 0.1891 0.1829 0.1848 0.1749 0.1662 10.93%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.58 0.57 0.51 0.50 0.37 0.27 0.26 -
P/RPS 6.77 6.19 6.09 5.72 4.48 1.81 1.91 133.01%
P/EPS 44.62 38.00 39.23 38.46 28.46 13.50 18.57 79.68%
EY 2.24 2.63 2.55 2.60 3.51 7.41 5.38 -44.33%
DY 2.50 2.54 0.00 0.00 3.92 4.33 0.00 -
P/NAPS 2.90 2.71 2.68 2.63 2.06 0.84 0.87 123.63%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 12/03/10 30/12/09 03/09/09 26/06/09 20/03/09 22/12/08 -
Price 0.60 0.60 0.56 0.61 0.43 0.28 0.28 -
P/RPS 7.00 6.52 6.69 6.98 5.21 1.88 2.06 126.53%
P/EPS 46.15 40.00 43.08 46.92 33.08 14.00 20.00 74.88%
EY 2.17 2.50 2.32 2.13 3.02 7.14 5.00 -42.76%
DY 2.42 2.42 0.00 0.00 3.37 4.18 0.00 -
P/NAPS 3.00 2.86 2.95 3.21 2.39 0.88 0.93 118.78%

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