[NTPM] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -2.38%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 202,292 199,244 185,752 187,890 185,522 181,856 181,702 7.39%
PBT 35,988 36,944 35,712 40,013 41,006 41,412 35,875 0.20%
Tax -6,278 -8,136 -7,043 -10,254 -10,522 -10,460 -9,482 -23.97%
NP 29,710 28,808 28,669 29,758 30,484 30,952 26,393 8.18%
-
NP to SH 29,710 28,808 28,669 29,758 30,484 30,952 26,393 8.18%
-
Tax Rate 17.44% 22.02% 19.72% 25.63% 25.66% 25.26% 26.43% -
Total Cost 172,582 170,436 157,083 158,132 155,038 150,904 155,309 7.26%
-
Net Worth 117,602 114,031 112,183 109,026 101,989 0 15,320,508 -96.07%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 117,602 114,031 112,183 109,026 101,989 0 15,320,508 -96.07%
NOSH 618,958 600,166 623,239 3,891 3,891 644,833 628,404 -1.00%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 14.69% 14.46% 15.43% 15.84% 16.43% 17.02% 14.53% -
ROE 25.26% 25.26% 25.56% 27.29% 29.89% 0.00% 0.17% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 32.68 33.20 29.80 4,828.80 4,767.68 28.20 28.91 8.49%
EPS 4.80 4.80 4.60 764.80 783.40 4.80 4.20 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 28.02 26.21 0.00 24.38 -96.03%
Adjusted Per Share Value based on latest NOSH - 3,890
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 18.01 17.74 16.54 16.73 16.52 16.19 16.18 7.38%
EPS 2.65 2.56 2.55 2.65 2.71 2.76 2.35 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1015 0.0999 0.0971 0.0908 0.00 13.6401 -96.07%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 - - - - -
Price 0.55 0.56 0.50 0.00 0.00 0.00 0.00 -
P/RPS 1.68 1.69 1.68 0.00 0.00 0.00 0.00 -
P/EPS 11.46 11.67 10.87 0.00 0.00 0.00 0.00 -
EY 8.73 8.57 9.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.95 2.78 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 - - -
Price 0.50 0.57 0.49 0.00 0.00 0.00 0.00 -
P/RPS 1.53 1.72 1.64 0.00 0.00 0.00 0.00 -
P/EPS 10.42 11.87 10.65 0.00 0.00 0.00 0.00 -
EY 9.60 8.42 9.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.00 2.72 0.00 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