[NTPM] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
11-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 27.33%
YoY- -5.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 140,027 127,521 116,304 114,869 101,583 91,574 84,791 8.71%
PBT 18,847 18,819 18,063 20,598 21,079 16,436 13,508 5.70%
Tax -4,654 -4,992 -3,679 -4,892 -4,522 -4,124 -3,024 7.44%
NP 14,193 13,827 14,384 15,706 16,557 12,312 10,484 5.17%
-
NP to SH 14,193 13,827 14,384 15,706 16,557 12,278 10,451 5.22%
-
Tax Rate 24.69% 26.53% 20.37% 23.75% 21.45% 25.09% 22.39% -
Total Cost 125,834 113,694 101,920 99,163 85,026 79,262 74,307 9.16%
-
Net Worth 338,448 322,629 269,556 258,027 231,797 196,447 192,635 9.83%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 15,830 16,707 16,285 16,266 16,005 7,182 6,934 14.73%
Div Payout % 111.54% 120.83% 113.22% 103.57% 96.67% 58.50% 66.36% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 338,448 322,629 269,556 258,027 231,797 196,447 192,635 9.83%
NOSH 1,091,769 1,152,249 1,123,151 1,121,857 1,103,800 613,900 642,117 9.24%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 10.14% 10.84% 12.37% 13.67% 16.30% 13.44% 12.36% -
ROE 4.19% 4.29% 5.34% 6.09% 7.14% 6.25% 5.43% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 12.83 11.07 10.36 10.24 9.20 14.92 13.20 -0.47%
EPS 1.30 1.20 1.30 1.40 1.50 2.00 1.70 -4.36%
DPS 1.45 1.45 1.45 1.45 1.45 1.17 1.08 5.02%
NAPS 0.31 0.28 0.24 0.23 0.21 0.32 0.30 0.54%
Adjusted Per Share Value based on latest NOSH - 1,121,857
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 12.47 11.35 10.35 10.23 9.04 8.15 7.55 8.71%
EPS 1.26 1.23 1.28 1.40 1.47 1.09 0.93 5.18%
DPS 1.41 1.49 1.45 1.45 1.42 0.64 0.62 14.66%
NAPS 0.3013 0.2872 0.24 0.2297 0.2064 0.1749 0.1715 9.83%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.83 0.45 0.50 0.54 0.57 0.27 0.26 -
P/RPS 6.47 4.07 4.83 5.27 6.19 1.81 1.97 21.89%
P/EPS 63.85 37.50 39.04 38.57 38.00 13.50 15.97 25.95%
EY 1.57 2.67 2.56 2.59 2.63 7.41 6.26 -20.57%
DY 1.75 3.22 2.90 2.69 2.54 4.33 4.15 -13.39%
P/NAPS 2.68 1.61 2.08 2.35 2.71 0.84 0.87 20.60%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 11/03/13 16/03/12 11/03/11 12/03/10 20/03/09 21/03/08 -
Price 0.85 0.48 0.51 0.55 0.60 0.28 0.26 -
P/RPS 6.63 4.34 4.93 5.37 6.52 1.88 1.97 22.39%
P/EPS 65.38 40.00 39.82 39.29 40.00 14.00 15.97 26.45%
EY 1.53 2.50 2.51 2.55 2.50 7.14 6.26 -20.91%
DY 1.71 3.02 2.84 2.64 2.42 4.18 4.15 -13.72%
P/NAPS 2.74 1.71 2.13 2.39 2.86 0.88 0.87 21.04%

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