[NTPM] YoY Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

26-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- 47.91%

YoY- 39.55%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Cumulative Result
Revenue	449,786	420,227	383,123	358,557	306,173	270,730	237,062	11.25%
YoY %	7.03%	9.68%	6.85%	17.11%	13.09%	14.20%	-	-
Horiz. %	189.73%	177.26%	161.61%	151.25%	129.15%	114.20%	100.00%	-
PBT	59,540	67,127	75,445	58,677	41,618	38,112	25,669	15.03%
YoY %	-11.30%	-11.03%	28.58%	40.99%	9.20%	48.47%	-	-
Horiz. %	231.95%	261.51%	293.91%	228.59%	162.13%	148.47%	100.00%	-
Tax	-14,760	-15,064	-16,084	-12,372	-8,455	-5,871	-4,815	20.50%
YoY %	2.02%	6.34%	-30.00%	-46.33%	-44.01%	-21.93%	-	-
Horiz. %	306.54%	312.86%	334.04%	256.95%	175.60%	121.93%	100.00%	-
NP	44,780	52,063	59,361	46,305	33,163	32,241	20,854	13.57%
YoY %	-13.99%	-12.29%	28.20%	39.63%	2.86%	54.60%	-	-
Horiz. %	214.73%	249.65%	284.65%	222.04%	159.02%	154.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,780	52,063	59,321	46,222	33,121	32,190	20,920	13.51%
YoY %	-13.99%	-12.24%	28.34%	39.55%	2.89%	53.87%	-	-
Horiz. %	214.05%	248.87%	283.56%	220.95%	158.32%	153.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	22.44%	21.32%	21.08%	20.32%	15.40%	18.76%	-
YoY %	10.47%	5.25%	1.14%	3.74%	31.95%	-17.91%	-	-
Horiz. %	132.14%	119.62%	113.65%	112.37%	108.32%	82.09%	100.00%	-
Total Cost	405,006	368,164	323,762	312,252	273,010	238,489	216,208	11.01%
YoY %	10.01%	13.71%	3.69%	14.37%	14.47%	10.31%	-	-
Horiz. %	187.32%	170.28%	149.75%	144.42%	126.27%	110.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,875	248,996	223,852	202,925	99,223	167,368	143,005	11.82%
YoY %	12.40%	11.23%	10.31%	104.51%	-40.72%	17.04%	-	-
Horiz. %	195.71%	174.12%	156.53%	141.90%	69.38%	117.04%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	16,232	32,822	32,458	29,536	25,115	20,952	17,098	-0.86%
YoY %	-50.55%	1.12%	9.89%	17.60%	19.87%	22.54%	-	-
Horiz. %	94.94%	191.96%	189.84%	172.75%	146.89%	122.54%	100.00%	-
Div Payout %	36.25%	63.04%	54.72%	63.90%	75.83%	65.09%	81.73%	-
YoY %	-42.50%	15.20%	-14.37%	-15.73%	16.50%	-20.36%	-	-
Horiz. %	44.35%	77.13%	66.95%	78.18%	92.78%	79.64%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	279,875	248,996	223,852	202,925	99,223	167,368	143,005	11.82%
YoY %	12.40%	11.23%	10.31%	104.51%	-40.72%	17.04%	-	-
Horiz. %	195.71%	174.12%	156.53%	141.90%	69.38%	117.04%	100.00%	-
NOSH	1,119,500	1,131,804	1,119,264	1,127,365	620,145	619,884	621,764	10.28%
YoY %	-1.09%	1.12%	-0.72%	81.79%	0.04%	-0.30%	-	-
Horiz. %	180.05%	182.03%	180.01%	181.32%	99.74%	99.70%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	9.96%	12.39%	15.49%	12.91%	10.83%	11.91%	8.80%	-
YoY %	-19.61%	-20.01%	19.98%	19.21%	-9.07%	35.34%	-	-
Horiz. %	113.18%	140.80%	176.02%	146.70%	123.07%	135.34%	100.00%	-
ROE	16.00%	20.91%	26.50%	22.78%	33.38%	19.23%	14.63%	-
YoY %	-23.48%	-21.09%	16.33%	-31.76%	73.58%	31.44%	-	-
Horiz. %	109.36%	142.93%	181.13%	155.71%	228.16%	131.44%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	40.18	37.13	34.23	31.80	49.37	43.67	38.13	0.87%
YoY %	8.21%	8.47%	7.64%	-35.59%	13.05%	14.53%	-	-
Horiz. %	105.38%	97.38%	89.77%	83.40%	129.48%	114.53%	100.00%	-
EPS	4.00	4.60	5.30	4.10	2.90	5.20	3.40	2.74%
YoY %	-13.04%	-13.21%	29.27%	41.38%	-44.23%	52.94%	-	-
Horiz. %	117.65%	135.29%	155.88%	120.59%	85.29%	152.94%	100.00%	-
DPS	1.45	2.90	2.90	2.62	4.05	3.38	2.75	-10.10%
YoY %	-50.00%	0.00%	10.69%	-35.31%	19.82%	22.91%	-	-
Horiz. %	52.73%	105.45%	105.45%	95.27%	147.27%	122.91%	100.00%	-
NAPS	0.25	0.22	0.20	0.18	0.16	0.27	0.23	1.39%
YoY %	13.64%	10.00%	11.11%	12.50%	-40.74%	17.39%	-	-
Horiz. %	108.70%	95.65%	86.96%	78.26%	69.57%	117.39%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,152,923
RPS	40.05	37.41	34.11	31.92	27.26	24.10	21.11	11.25%
YoY %	7.06%	9.67%	6.86%	17.09%	13.11%	14.16%	-	-
Horiz. %	189.72%	177.21%	161.58%	151.21%	129.13%	114.16%	100.00%	-
EPS	3.99	4.64	5.28	4.12	2.95	2.87	1.86	13.55%
YoY %	-14.01%	-12.12%	28.16%	39.66%	2.79%	54.30%	-	-
Horiz. %	214.52%	249.46%	283.87%	221.51%	158.60%	154.30%	100.00%	-
DPS	1.45	2.92	2.89	2.63	2.24	1.87	1.52	-0.78%
YoY %	-50.34%	1.04%	9.89%	17.41%	19.79%	23.03%	-	-
Horiz. %	95.39%	192.11%	190.13%	173.03%	147.37%	123.03%	100.00%	-
NAPS	0.2492	0.2217	0.1993	0.1807	0.0883	0.149	0.1273	11.83%
YoY %	12.40%	11.24%	10.29%	104.64%	-40.74%	17.05%	-	-
Horiz. %	195.76%	174.16%	156.56%	141.95%	69.36%	117.05%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	0.49	0.55	0.58	0.37	0.27	0.46	0.34	-
P/RPS	1.22	1.48	1.69	1.16	0.55	1.05	0.89	5.39%
YoY %	-17.57%	-12.43%	45.69%	110.91%	-47.62%	17.98%	-	-
Horiz. %	137.08%	166.29%	189.89%	130.34%	61.80%	117.98%	100.00%	-
P/EPS	12.25	11.96	10.94	9.02	5.06	8.86	10.11	3.24%
YoY %	2.42%	9.32%	21.29%	78.26%	-42.89%	-12.36%	-	-
Horiz. %	121.17%	118.30%	108.21%	89.22%	50.05%	87.64%	100.00%	-
EY	8.16	8.36	9.14	11.08	19.78	11.29	9.90	-3.16%
YoY %	-2.39%	-8.53%	-17.51%	-43.98%	75.20%	14.04%	-	-
Horiz. %	82.42%	84.44%	92.32%	111.92%	199.80%	114.04%	100.00%	-
DY	2.96	5.27	5.00	7.08	15.00	7.35	8.09	-15.41%
YoY %	-43.83%	5.40%	-29.38%	-52.80%	104.08%	-9.15%	-	-
Horiz. %	36.59%	65.14%	61.80%	87.52%	185.41%	90.85%	100.00%	-
P/NAPS	1.96	2.50	2.90	2.06	1.69	1.70	1.48	4.78%
YoY %	-21.60%	-13.79%	40.78%	21.89%	-0.59%	14.86%	-	-
Horiz. %	132.43%	168.92%	195.95%	139.19%	114.19%	114.86%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	25/06/12	24/06/11	29/06/10	26/06/09	27/06/08	28/06/07	30/06/06	-
Price	0.49	0.54	0.60	0.43	0.28	0.47	0.31	-
P/RPS	1.22	1.45	1.75	1.35	0.57	1.08	0.81	7.05%
YoY %	-15.86%	-17.14%	29.63%	136.84%	-47.22%	33.33%	-	-
Horiz. %	150.62%	179.01%	216.05%	166.67%	70.37%	133.33%	100.00%	-
P/EPS	12.25	11.74	11.32	10.49	5.24	9.05	9.21	4.86%
YoY %	4.34%	3.71%	7.91%	100.19%	-42.10%	-1.74%	-	-
Horiz. %	133.01%	127.47%	122.91%	113.90%	56.89%	98.26%	100.00%	-
EY	8.16	8.52	8.83	9.53	19.07	11.05	10.85	-4.63%
YoY %	-4.23%	-3.51%	-7.35%	-50.03%	72.58%	1.84%	-	-
Horiz. %	75.21%	78.53%	81.38%	87.83%	175.76%	101.84%	100.00%	-
DY	2.96	5.37	4.83	6.09	14.46	7.19	8.87	-16.70%
YoY %	-44.88%	11.18%	-20.69%	-57.88%	101.11%	-18.94%	-	-
Horiz. %	33.37%	60.54%	54.45%	68.66%	163.02%	81.06%	100.00%	-
P/NAPS	1.96	2.45	3.00	2.39	1.75	1.74	1.35	6.40%
YoY %	-20.00%	-18.33%	25.52%	36.57%	0.57%	28.89%	-	-
Horiz. %	145.19%	181.48%	222.22%	177.04%	129.63%	128.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos