[NTPM] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 48.85%
YoY- 742.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 270,730 274,677 265,988 261,484 237,062 235,293 226,756 12.57%
PBT 38,112 41,754 38,588 38,172 25,669 25,216 19,400 57.05%
Tax -5,871 -6,962 -6,108 -6,932 -4,815 -8,166 -7,544 -15.43%
NP 32,241 34,792 32,480 31,240 20,854 17,049 11,856 95.18%
-
NP to SH 32,190 34,726 32,426 31,140 20,920 16,997 11,796 95.63%
-
Tax Rate 15.40% 16.67% 15.83% 18.16% 18.76% 32.38% 38.89% -
Total Cost 238,489 239,885 233,508 230,244 216,208 218,244 214,900 7.21%
-
Net Worth 167,368 161,230 149,658 155,699 143,005 152,975 150,726 7.25%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 20,952 11,988 - - 17,098 9,773 - -
Div Payout % 65.09% 34.52% - - 81.73% 57.50% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 167,368 161,230 149,658 155,699 143,005 152,975 150,726 7.25%
NOSH 619,884 620,119 623,576 648,749 621,764 637,399 655,333 -3.64%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.91% 12.67% 12.21% 11.95% 8.80% 7.25% 5.23% -
ROE 19.23% 21.54% 21.67% 20.00% 14.63% 11.11% 7.83% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 43.67 44.29 42.66 40.31 38.13 36.91 34.60 16.83%
EPS 5.20 5.60 5.20 4.80 3.40 2.67 1.80 103.23%
DPS 3.38 1.93 0.00 0.00 2.75 1.53 0.00 -
NAPS 0.27 0.26 0.24 0.24 0.23 0.24 0.23 11.31%
Adjusted Per Share Value based on latest NOSH - 648,749
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 24.10 24.45 23.68 23.28 21.11 20.95 20.19 12.56%
EPS 2.87 3.09 2.89 2.77 1.86 1.51 1.05 95.85%
DPS 1.87 1.07 0.00 0.00 1.52 0.87 0.00 -
NAPS 0.149 0.1435 0.1332 0.1386 0.1273 0.1362 0.1342 7.24%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.46 0.40 0.34 0.31 0.34 0.29 0.27 -
P/RPS 1.05 0.90 0.80 0.77 0.89 0.79 0.78 21.98%
P/EPS 8.86 7.14 6.54 6.46 10.11 10.87 15.00 -29.66%
EY 11.29 14.00 15.29 15.48 9.90 9.20 6.67 42.16%
DY 7.35 4.83 0.00 0.00 8.09 5.29 0.00 -
P/NAPS 1.70 1.54 1.42 1.29 1.48 1.21 1.17 28.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 16/12/05 -
Price 0.47 0.47 0.34 0.32 0.31 0.32 0.31 -
P/RPS 1.08 1.06 0.80 0.79 0.81 0.87 0.90 12.96%
P/EPS 9.05 8.39 6.54 6.67 9.21 12.00 17.22 -34.95%
EY 11.05 11.91 15.29 15.00 10.85 8.33 5.81 53.68%
DY 7.19 4.11 0.00 0.00 8.87 4.79 0.00 -
P/NAPS 1.74 1.81 1.42 1.33 1.35 1.33 1.35 18.48%

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