[NTPM] YoY Quarter Result on 30-Apr-2008 [#4]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

27-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- -21.7%

YoY- 33.14%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Quarter Result
Revenue	104,381	93,417	95,114	73,883	64,722	60,592	50,807	12.74%
YoY %	11.74%	-1.78%	28.74%	14.15%	6.82%	19.26%	-	-
Horiz. %	205.45%	183.87%	187.21%	145.42%	127.39%	119.26%	100.00%	-
PBT	14,163	17,382	18,311	10,123	6,796	6,756	4,832	19.61%
YoY %	-18.52%	-5.07%	80.89%	48.96%	0.59%	39.82%	-	-
Horiz. %	293.11%	359.73%	378.95%	209.50%	140.65%	139.82%	100.00%	-
Tax	-2,550	-3,209	-3,294	-1,954	-648	1,310	3,784	-
YoY %	20.54%	2.58%	-68.58%	-201.54%	-149.47%	-65.38%	-	-
Horiz. %	-67.39%	-84.80%	-87.05%	-51.64%	-17.12%	34.62%	100.00%	-
NP	11,613	14,173	15,017	8,169	6,148	8,066	8,616	5.09%
YoY %	-18.06%	-5.62%	83.83%	32.87%	-23.78%	-6.38%	-	-
Horiz. %	134.78%	164.50%	174.29%	94.81%	71.36%	93.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,613	14,173	14,988	8,183	6,146	8,170	8,616	5.09%
YoY %	-18.06%	-5.44%	83.16%	33.14%	-24.77%	-5.18%	-	-
Horiz. %	134.78%	164.50%	173.96%	94.97%	71.33%	94.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.00%	18.46%	17.99%	19.30%	9.54%	-19.39%	-78.31%	-
YoY %	-2.49%	2.61%	-6.79%	102.31%	149.20%	75.24%	-	-
Horiz. %	-22.99%	-23.57%	-22.97%	-24.65%	-12.18%	24.76%	100.00%	-
Total Cost	92,768	79,244	80,097	65,714	58,574	52,526	42,191	14.02%
YoY %	17.07%	-1.06%	21.89%	12.19%	11.51%	24.50%	-	-
Horiz. %	219.88%	187.82%	189.84%	155.75%	138.83%	124.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,485	218,046	207,526	97,222	167,103	148,473	147,702	9.55%
YoY %	17.17%	5.07%	113.46%	-41.82%	12.55%	0.52%	-	-
Horiz. %	172.97%	147.63%	140.50%	65.82%	113.14%	100.52%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	16,838	15,808	16,717	12,760	11,944	7,423	11,816	6.07%
YoY %	6.52%	-5.44%	31.01%	6.83%	60.91%	-37.18%	-	-
Horiz. %	142.50%	133.78%	141.48%	107.99%	101.08%	62.82%	100.00%	-
Div Payout %	145.00%	111.54%	111.54%	155.94%	194.35%	90.87%	137.14%	-
YoY %	30.00%	0.00%	-28.47%	-19.76%	113.88%	-33.74%	-	-
Horiz. %	105.73%	81.33%	81.33%	113.71%	141.72%	66.26%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	255,485	218,046	207,526	97,222	167,103	148,473	147,702	9.55%
YoY %	17.17%	5.07%	113.46%	-41.82%	12.55%	0.52%	-	-
Horiz. %	172.97%	147.63%	140.50%	65.82%	113.14%	100.52%	100.00%	-
NOSH	1,161,300	1,090,230	1,152,923	607,642	618,900	645,538	615,428	11.15%
YoY %	6.52%	-5.44%	89.74%	-1.82%	-4.13%	4.89%	-	-
Horiz. %	188.70%	177.15%	187.34%	98.73%	100.56%	104.89%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	11.13%	15.17%	15.79%	11.06%	9.50%	13.31%	16.96%	-
YoY %	-26.63%	-3.93%	42.77%	16.42%	-28.63%	-21.52%	-	-
Horiz. %	65.62%	89.45%	93.10%	65.21%	56.01%	78.48%	100.00%	-
ROE	4.55%	6.50%	7.22%	8.42%	3.68%	5.50%	5.83%	-
YoY %	-30.00%	-9.97%	-14.25%	128.80%	-33.09%	-5.66%	-	-
Horiz. %	78.04%	111.49%	123.84%	144.43%	63.12%	94.34%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	8.99	8.57	8.25	12.16	10.46	9.39	8.26	1.42%
YoY %	4.90%	3.88%	-32.15%	16.25%	11.40%	13.68%	-	-
Horiz. %	108.84%	103.75%	99.88%	147.22%	126.63%	113.68%	100.00%	-
EPS	1.00	1.30	1.30	0.70	1.00	1.30	1.40	-5.45%
YoY %	-23.08%	0.00%	85.71%	-30.00%	-23.08%	-7.14%	-	-
Horiz. %	71.43%	92.86%	92.86%	50.00%	71.43%	92.86%	100.00%	-
DPS	1.45	1.45	1.45	2.10	1.93	1.15	1.92	-4.56%
YoY %	0.00%	0.00%	-30.95%	8.81%	67.83%	-40.10%	-	-
Horiz. %	75.52%	75.52%	75.52%	109.38%	100.52%	59.90%	100.00%	-
NAPS	0.22	0.20	0.18	0.16	0.27	0.23	0.24	-1.43%
YoY %	10.00%	11.11%	12.50%	-40.74%	17.39%	-4.17%	-	-
Horiz. %	91.67%	83.33%	75.00%	66.67%	112.50%	95.83%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 607,642
RPS	9.29	8.32	8.47	6.58	5.76	5.39	4.52	12.75%
YoY %	11.66%	-1.77%	28.72%	14.24%	6.86%	19.25%	-	-
Horiz. %	205.53%	184.07%	187.39%	145.58%	127.43%	119.25%	100.00%	-
EPS	1.03	1.26	1.33	0.73	0.55	0.73	0.77	4.96%
YoY %	-18.25%	-5.26%	82.19%	32.73%	-24.66%	-5.19%	-	-
Horiz. %	133.77%	163.64%	172.73%	94.81%	71.43%	94.81%	100.00%	-
DPS	1.50	1.41	1.49	1.14	1.06	0.66	1.05	6.12%
YoY %	6.38%	-5.37%	30.70%	7.55%	60.61%	-37.14%	-	-
Horiz. %	142.86%	134.29%	141.90%	108.57%	100.95%	62.86%	100.00%	-
NAPS	0.2275	0.1941	0.1848	0.0866	0.1488	0.1322	0.1315	9.56%
YoY %	17.21%	5.03%	113.39%	-41.80%	12.56%	0.53%	-	-
Horiz. %	173.00%	147.60%	140.53%	65.86%	113.16%	100.53%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	0.55	0.58	0.37	0.27	0.46	0.34	0.39	-
P/RPS	6.12	6.77	4.48	2.22	4.40	3.62	4.72	4.42%
YoY %	-9.60%	51.12%	101.80%	-49.55%	21.55%	-23.31%	-	-
Horiz. %	129.66%	143.43%	94.92%	47.03%	93.22%	76.69%	100.00%	-
P/EPS	55.00	44.62	28.46	20.05	46.32	26.86	27.86	11.99%
YoY %	23.26%	56.78%	41.95%	-56.71%	72.45%	-3.59%	-	-
Horiz. %	197.42%	160.16%	102.15%	71.97%	166.26%	96.41%	100.00%	-
EY	1.82	2.24	3.51	4.99	2.16	3.72	3.59	-10.69%
YoY %	-18.75%	-36.18%	-29.66%	131.02%	-41.94%	3.62%	-	-
Horiz. %	50.70%	62.40%	97.77%	139.00%	60.17%	103.62%	100.00%	-
DY	2.64	2.50	3.92	7.78	4.20	3.38	4.92	-9.85%
YoY %	5.60%	-36.22%	-49.61%	85.24%	24.26%	-31.30%	-	-
Horiz. %	53.66%	50.81%	79.67%	158.13%	85.37%	68.70%	100.00%	-
P/NAPS	2.50	2.90	2.06	1.69	1.70	1.48	1.63	7.38%
YoY %	-13.79%	40.78%	21.89%	-0.59%	14.86%	-9.20%	-	-
Horiz. %	153.37%	177.91%	126.38%	103.68%	104.29%	90.80%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	24/06/11	29/06/10	26/06/09	27/06/08	28/06/07	30/06/06	28/06/05	-
Price	0.54	0.60	0.43	0.28	0.47	0.31	0.36	-
P/RPS	6.01	7.00	5.21	2.30	4.49	3.30	4.36	5.49%
YoY %	-14.14%	34.36%	126.52%	-48.78%	36.06%	-24.31%	-	-
Horiz. %	137.84%	160.55%	119.50%	52.75%	102.98%	75.69%	100.00%	-
P/EPS	54.00	46.15	33.08	20.79	47.33	24.49	25.71	13.15%
YoY %	17.01%	39.51%	59.11%	-56.07%	93.26%	-4.75%	-	-
Horiz. %	210.04%	179.50%	128.67%	80.86%	184.09%	95.25%	100.00%	-
EY	1.85	2.17	3.02	4.81	2.11	4.08	3.89	-11.64%
YoY %	-14.75%	-28.15%	-37.21%	127.96%	-48.28%	4.88%	-	-
Horiz. %	47.56%	55.78%	77.63%	123.65%	54.24%	104.88%	100.00%	-
DY	2.69	2.42	3.37	7.50	4.11	3.71	5.33	-10.76%
YoY %	11.16%	-28.19%	-55.07%	82.48%	10.78%	-30.39%	-	-
Horiz. %	50.47%	45.40%	63.23%	140.71%	77.11%	69.61%	100.00%	-
P/NAPS	2.45	3.00	2.39	1.75	1.74	1.35	1.50	8.51%
YoY %	-18.33%	25.52%	36.57%	0.57%	28.89%	-10.00%	-	-
Horiz. %	163.33%	200.00%	159.33%	116.67%	116.00%	90.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos