[NTPM] QoQ TTM 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- 7.66%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 395,977 383,136 383,124 384,821 374,812 365,766 358,557 6.82%
PBT 70,825 73,626 75,444 76,373 71,730 64,198 58,677 13.32%
Tax -15,351 -15,932 -16,084 -16,169 -15,771 -14,047 -12,372 15.42%
NP 55,474 57,694 59,360 60,204 55,959 50,151 46,305 12.76%
-
NP to SH 55,474 57,674 59,320 60,135 55,856 50,034 46,238 12.87%
-
Tax Rate 21.67% 21.64% 21.32% 21.17% 21.99% 21.88% 21.08% -
Total Cost 340,503 325,442 323,764 324,617 318,853 315,615 312,252 5.92%
-
Net Worth 235,486 236,899 218,046 231,797 212,434 205,419 207,526 8.76%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 31,813 31,813 31,813 32,722 23,900 23,900 23,900 20.94%
Div Payout % 57.35% 55.16% 53.63% 54.42% 42.79% 47.77% 51.69% -
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 235,486 236,899 218,046 231,797 212,434 205,419 207,526 8.76%
NOSH 1,121,363 1,128,090 1,090,230 1,103,800 1,118,076 1,081,153 1,152,923 -1.82%
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 14.01% 15.06% 15.49% 15.64% 14.93% 13.71% 12.91% -
ROE 23.56% 24.35% 27.21% 25.94% 26.29% 24.36% 22.28% -
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 35.31 33.96 35.14 34.86 33.52 33.83 31.10 8.80%
EPS 4.95 5.11 5.44 5.45 5.00 4.63 4.01 15.02%
DPS 2.84 2.82 2.92 2.96 2.14 2.21 2.07 23.39%
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 24.44 23.65 23.65 23.75 23.14 22.58 22.13 6.82%
EPS 3.42 3.56 3.66 3.71 3.45 3.09 2.85 12.88%
DPS 1.96 1.96 1.96 2.02 1.48 1.48 1.48 20.53%
NAPS 0.1454 0.1462 0.1346 0.1431 0.1311 0.1268 0.1281 8.78%
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 1.61 1.74 1.65 1.63 1.52 1.48 1.19 22.25%
P/EPS 11.52 11.54 10.66 10.46 10.21 10.80 9.23 15.87%
EY 8.68 8.67 9.38 9.56 9.80 9.26 10.84 -13.73%
DY 4.98 4.78 5.03 5.20 4.19 4.42 5.60 -7.50%
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 1.59 1.77 1.71 1.72 1.67 1.80 1.38 9.87%
P/EPS 11.32 11.74 11.03 11.01 11.21 13.18 10.72 3.68%
EY 8.83 8.52 9.07 9.08 8.92 7.59 9.33 -3.59%
DY 5.07 4.70 4.86 4.94 3.82 3.62 4.82 3.41%
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