[NTPM] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 2.41%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 219,780 216,463 220,874 214,858 209,592 201,354 202,685 5.55%
PBT 9,552 26,609 29,122 30,084 28,080 35,052 35,898 -58.66%
Tax -5,824 -5,596 -2,618 -2,782 -1,420 -6,538 -7,886 -18.31%
NP 3,728 21,013 26,504 27,302 26,660 28,514 28,012 -73.96%
-
NP to SH 3,696 21,013 26,504 27,302 26,660 28,514 28,012 -74.11%
-
Tax Rate 60.97% 21.03% 8.99% 9.25% 5.06% 18.65% 21.97% -
Total Cost 216,052 195,450 194,370 187,556 182,932 172,840 174,673 15.24%
-
Net Worth 221,759 136,275 136,661 130,304 133,299 130,172 123,582 47.71%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 11,893 - - - 11,901 - -
Div Payout % - 56.60% - - - 41.74% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 221,759 136,275 136,661 130,304 133,299 130,172 123,582 47.71%
NOSH 923,999 619,434 621,187 620,499 605,909 619,869 617,911 30.79%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 1.70% 9.71% 12.00% 12.71% 12.72% 14.16% 13.82% -
ROE 1.67% 15.42% 19.39% 20.95% 20.00% 21.90% 22.67% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 23.79 34.95 35.56 34.63 34.59 32.48 32.80 -19.28%
EPS 0.40 3.40 4.27 4.40 4.40 4.60 4.53 -80.19%
DPS 0.00 1.92 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.24 0.22 0.22 0.21 0.22 0.21 0.20 12.93%
Adjusted Per Share Value based on latest NOSH - 635,090
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 19.57 19.27 19.66 19.13 18.66 17.93 18.05 5.54%
EPS 0.33 1.87 2.36 2.43 2.37 2.54 2.49 -74.03%
DPS 0.00 1.06 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.1974 0.1213 0.1217 0.116 0.1187 0.1159 0.11 47.72%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.37 0.39 0.42 0.43 0.47 0.49 0.50 -
P/RPS 1.56 1.12 1.18 1.24 1.36 1.51 1.52 1.74%
P/EPS 92.50 11.50 9.84 9.77 10.68 10.65 11.03 313.30%
EY 1.08 8.70 10.16 10.23 9.36 9.39 9.07 -75.82%
DY 0.00 4.92 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.54 1.77 1.91 2.05 2.14 2.33 2.50 -27.62%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 16/09/05 28/06/05 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 -
Price 0.35 0.36 0.38 0.43 0.44 0.43 0.56 -
P/RPS 1.47 1.03 1.07 1.24 1.27 1.32 1.71 -9.59%
P/EPS 87.50 10.61 8.91 9.77 10.00 9.35 12.35 269.32%
EY 1.14 9.42 11.23 10.23 10.00 10.70 8.10 -72.97%
DY 0.00 5.33 0.00 0.00 0.00 4.47 0.00 -
P/NAPS 1.46 1.64 1.73 2.05 2.00 2.05 2.80 -35.24%

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