[NTPM] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -7.3%
YoY- 53.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 309,720 294,996 292,284 270,730 274,677 265,988 261,484 11.91%
PBT 41,992 35,972 33,888 38,112 41,754 38,588 38,172 6.54%
Tax -8,668 -6,954 -6,080 -5,871 -6,962 -6,108 -6,932 16.01%
NP 33,324 29,018 27,808 32,241 34,792 32,480 31,240 4.38%
-
NP to SH 33,250 28,974 27,820 32,190 34,726 32,426 31,140 4.45%
-
Tax Rate 20.64% 19.33% 17.94% 15.40% 16.67% 15.83% 18.16% -
Total Cost 276,396 265,978 264,476 238,489 239,885 233,508 230,244 12.91%
-
Net Worth 187,324 171,324 185,969 167,368 161,230 149,658 155,699 13.08%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 8,991 - - 20,952 11,988 - - -
Div Payout % 27.04% - - 65.09% 34.52% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 187,324 171,324 185,969 167,368 161,230 149,658 155,699 13.08%
NOSH 624,414 611,874 641,272 619,884 620,119 623,576 648,749 -2.50%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 10.76% 9.84% 9.51% 11.91% 12.67% 12.21% 11.95% -
ROE 17.75% 16.91% 14.96% 19.23% 21.54% 21.67% 20.00% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 49.60 48.21 45.58 43.67 44.29 42.66 40.31 14.78%
EPS 5.33 4.60 4.40 5.20 5.60 5.20 4.80 7.21%
DPS 1.44 0.00 0.00 3.38 1.93 0.00 0.00 -
NAPS 0.30 0.28 0.29 0.27 0.26 0.24 0.24 15.99%
Adjusted Per Share Value based on latest NOSH - 618,900
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 27.57 26.26 26.02 24.10 24.45 23.68 23.28 11.90%
EPS 2.96 2.58 2.48 2.87 3.09 2.89 2.77 4.50%
DPS 0.80 0.00 0.00 1.87 1.07 0.00 0.00 -
NAPS 0.1668 0.1525 0.1656 0.149 0.1435 0.1332 0.1386 13.10%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.26 0.46 0.49 0.46 0.40 0.34 0.31 -
P/RPS 0.52 0.95 1.08 1.05 0.90 0.80 0.77 -22.97%
P/EPS 4.88 9.71 11.29 8.86 7.14 6.54 6.46 -17.01%
EY 20.48 10.29 8.85 11.29 14.00 15.29 15.48 20.45%
DY 5.54 0.00 0.00 7.35 4.83 0.00 0.00 -
P/NAPS 0.87 1.64 1.69 1.70 1.54 1.42 1.29 -23.04%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 -
Price 0.26 0.47 0.49 0.47 0.47 0.34 0.32 -
P/RPS 0.52 0.97 1.08 1.08 1.06 0.80 0.79 -24.27%
P/EPS 4.88 9.93 11.29 9.05 8.39 6.54 6.67 -18.75%
EY 20.48 10.08 8.85 11.05 11.91 15.29 15.00 23.00%
DY 5.54 0.00 0.00 7.19 4.11 0.00 0.00 -
P/NAPS 0.87 1.68 1.69 1.74 1.81 1.42 1.33 -24.58%

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