[NTPM] QoQ 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- -15.07%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
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 94,492 95,114 91,574 84,586 87,283 73,883 84,791 7.49%
PBT 18,364 18,311 16,436 11,087 12,843 10,123 13,508 22.74%
Tax -4,289 -3,294 -4,124 -2,340 -2,614 -1,954 -3,024 26.26%
NP 14,075 15,017 12,312 8,747 10,229 8,169 10,484 21.71%
-
NP to SH 14,055 14,988 12,278 8,713 10,259 8,183 10,451 21.85%
-
Tax Rate 23.36% 17.99% 25.09% 21.11% 20.35% 19.30% 22.39% -
Total Cost 80,417 80,097 79,262 75,839 77,054 65,714 74,307 5.41%
-
Net Worth 205,419 207,526 196,447 186,707 198,768 97,222 192,635 4.38%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 16,717 7,182 - - 12,760 6,934 -
Div Payout % - 111.54% 58.50% - - 155.94% 66.36% -
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 205,419 207,526 196,447 186,707 198,768 97,222 192,635 4.38%
NOSH 1,081,153 1,152,923 613,900 622,357 641,187 607,642 642,117 41.57%
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% 15.79% 13.44% 10.34% 11.72% 11.06% 12.36% -
ROE 6.84% 7.22% 6.25% 4.67% 5.16% 8.42% 5.43% -
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 8.74 8.25 14.92 13.59 13.61 12.16 13.20 -24.05%
EPS 1.30 1.30 2.00 1.40 1.60 0.70 1.70 -16.38%
DPS 0.00 1.45 1.17 0.00 0.00 2.10 1.08 -
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 5.83 5.87 5.65 5.22 5.39 4.56 5.23 7.51%
EPS 0.87 0.93 0.76 0.54 0.63 0.51 0.65 21.47%
DPS 0.00 1.03 0.44 0.00 0.00 0.79 0.43 -
NAPS 0.1268 0.1281 0.1213 0.1153 0.1227 0.06 0.1189 4.38%
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 5.72 4.48 1.81 1.91 3.75 2.22 1.97 103.65%
P/EPS 38.46 28.46 13.50 18.57 31.88 20.05 15.97 79.76%
EY 2.60 3.51 7.41 5.38 3.14 4.99 6.26 -44.36%
DY 0.00 3.92 4.33 0.00 0.00 7.78 4.15 -
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 6.98 5.21 1.88 2.06 2.13 2.30 1.97 132.59%
P/EPS 46.92 33.08 14.00 20.00 18.13 20.79 15.97 105.26%
EY 2.13 3.02 7.14 5.00 5.52 4.81 6.26 -51.29%
DY 0.00 3.37 4.18 0.00 0.00 7.50 4.15 -
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