[NTPM] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -3.66%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 202,685 202,292 199,244 185,752 187,890 185,522 181,856 7.47%
PBT 35,898 35,988 36,944 35,712 40,013 41,006 41,412 -9.06%
Tax -7,886 -6,278 -8,136 -7,043 -10,254 -10,522 -10,460 -17.12%
NP 28,012 29,710 28,808 28,669 29,758 30,484 30,952 -6.42%
-
NP to SH 28,012 29,710 28,808 28,669 29,758 30,484 30,952 -6.42%
-
Tax Rate 21.97% 17.44% 22.02% 19.72% 25.63% 25.66% 25.26% -
Total Cost 174,673 172,582 170,436 157,083 158,132 155,038 150,904 10.21%
-
Net Worth 123,582 117,602 114,031 112,183 109,026 101,989 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,582 117,602 114,031 112,183 109,026 101,989 0 -
NOSH 617,911 618,958 600,166 623,239 3,891 3,891 644,833 -2.79%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.82% 14.69% 14.46% 15.43% 15.84% 16.43% 17.02% -
ROE 22.67% 25.26% 25.26% 25.56% 27.29% 29.89% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 32.80 32.68 33.20 29.80 4,828.80 4,767.68 28.20 10.56%
EPS 4.53 4.80 4.80 4.60 764.80 783.40 4.80 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 28.02 26.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 634,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.05 18.01 17.74 16.54 16.73 16.52 16.19 7.49%
EPS 2.49 2.65 2.56 2.55 2.65 2.71 2.76 -6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1047 0.1015 0.0999 0.0971 0.0908 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 - - - -
Price 0.50 0.55 0.56 0.50 0.00 0.00 0.00 -
P/RPS 1.52 1.68 1.69 1.68 0.00 0.00 0.00 -
P/EPS 11.03 11.46 11.67 10.87 0.00 0.00 0.00 -
EY 9.07 8.73 8.57 9.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.89 2.95 2.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 - -
Price 0.56 0.50 0.57 0.49 0.00 0.00 0.00 -
P/RPS 1.71 1.53 1.72 1.64 0.00 0.00 0.00 -
P/EPS 12.35 10.42 11.87 10.65 0.00 0.00 0.00 -
EY 8.10 9.60 8.42 9.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.63 3.00 2.72 0.00 0.00 0.00 -

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
Post a Comment