[NTPM] YoY Quarter 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- 13.91%
YoY- 34.85%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 127,521 116,304 114,869 101,583 91,574 84,791 73,014 9.73%
PBT 18,819 18,063 20,598 21,079 16,436 13,508 12,022 7.74%
Tax -4,992 -3,679 -4,892 -4,522 -4,124 -3,024 -2,168 14.89%
NP 13,827 14,384 15,706 16,557 12,312 10,484 9,854 5.80%
-
NP to SH 13,827 14,384 15,706 16,557 12,278 10,451 9,832 5.84%
-
Tax Rate 26.53% 20.37% 23.75% 21.45% 25.09% 22.39% 18.03% -
Total Cost 113,694 101,920 99,163 85,026 79,262 74,307 63,160 10.28%
-
Net Worth 322,629 269,556 258,027 231,797 196,447 192,635 159,769 12.41%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 16,707 16,285 16,266 16,005 7,182 6,934 8,910 11.03%
Div Payout % 120.83% 113.22% 103.57% 96.67% 58.50% 66.36% 90.63% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 322,629 269,556 258,027 231,797 196,447 192,635 159,769 12.41%
NOSH 1,152,249 1,123,151 1,121,857 1,103,800 613,900 642,117 614,499 11.03%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.84% 12.37% 13.67% 16.30% 13.44% 12.36% 13.50% -
ROE 4.29% 5.34% 6.09% 7.14% 6.25% 5.43% 6.15% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 11.07 10.36 10.24 9.20 14.92 13.20 11.88 -1.16%
EPS 1.20 1.30 1.40 1.50 2.00 1.70 1.60 -4.67%
DPS 1.45 1.45 1.45 1.45 1.17 1.08 1.45 0.00%
NAPS 0.28 0.24 0.23 0.21 0.32 0.30 0.26 1.24%
Adjusted Per Share Value based on latest NOSH - 1,103,800
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 11.35 10.35 10.23 9.04 8.15 7.55 6.50 9.72%
EPS 1.23 1.28 1.40 1.47 1.09 0.93 0.88 5.73%
DPS 1.49 1.45 1.45 1.42 0.64 0.62 0.79 11.14%
NAPS 0.2872 0.24 0.2297 0.2064 0.1749 0.1715 0.1422 12.41%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.45 0.50 0.54 0.57 0.27 0.26 0.40 -
P/RPS 4.07 4.83 5.27 6.19 1.81 1.97 3.37 3.19%
P/EPS 37.50 39.04 38.57 38.00 13.50 15.97 25.00 6.98%
EY 2.67 2.56 2.59 2.63 7.41 6.26 4.00 -6.50%
DY 3.22 2.90 2.69 2.54 4.33 4.15 3.63 -1.97%
P/NAPS 1.61 2.08 2.35 2.71 0.84 0.87 1.54 0.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 23/03/07 -
Price 0.48 0.51 0.55 0.60 0.28 0.26 0.47 -
P/RPS 4.34 4.93 5.37 6.52 1.88 1.97 3.96 1.53%
P/EPS 40.00 39.82 39.29 40.00 14.00 15.97 29.37 5.27%
EY 2.50 2.51 2.55 2.50 7.14 6.26 3.40 -4.99%
DY 3.02 2.84 2.64 2.42 4.18 4.15 3.09 -0.38%
P/NAPS 1.71 2.13 2.39 2.86 0.88 0.87 1.81 -0.94%

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