[NTPM] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 219.16%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 261,484 237,062 235,293 226,756 219,780 216,463 220,874 11.94%
PBT 38,172 25,669 25,216 19,400 9,552 26,609 29,122 19.82%
Tax -6,932 -4,815 -8,166 -7,544 -5,824 -5,596 -2,618 91.73%
NP 31,240 20,854 17,049 11,856 3,728 21,013 26,504 11.61%
-
NP to SH 31,140 20,920 16,997 11,796 3,696 21,013 26,504 11.37%
-
Tax Rate 18.16% 18.76% 32.38% 38.89% 60.97% 21.03% 8.99% -
Total Cost 230,244 216,208 218,244 214,900 216,052 195,450 194,370 11.98%
-
Net Worth 155,699 143,005 152,975 150,726 221,759 136,275 136,661 9.11%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 17,098 9,773 - - 11,893 - -
Div Payout % - 81.73% 57.50% - - 56.60% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 155,699 143,005 152,975 150,726 221,759 136,275 136,661 9.11%
NOSH 648,749 621,764 637,399 655,333 923,999 619,434 621,187 2.94%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 11.95% 8.80% 7.25% 5.23% 1.70% 9.71% 12.00% -
ROE 20.00% 14.63% 11.11% 7.83% 1.67% 15.42% 19.39% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 40.31 38.13 36.91 34.60 23.79 34.95 35.56 8.74%
EPS 4.80 3.40 2.67 1.80 0.40 3.40 4.27 8.13%
DPS 0.00 2.75 1.53 0.00 0.00 1.92 0.00 -
NAPS 0.24 0.23 0.24 0.23 0.24 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 621,749
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 23.28 21.11 20.95 20.19 19.57 19.27 19.66 11.96%
EPS 2.77 1.86 1.51 1.05 0.33 1.87 2.36 11.30%
DPS 0.00 1.52 0.87 0.00 0.00 1.06 0.00 -
NAPS 0.1386 0.1273 0.1362 0.1342 0.1974 0.1213 0.1217 9.08%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.31 0.34 0.29 0.27 0.37 0.39 0.42 -
P/RPS 0.77 0.89 0.79 0.78 1.56 1.12 1.18 -24.82%
P/EPS 6.46 10.11 10.87 15.00 92.50 11.50 9.84 -24.52%
EY 15.48 9.90 9.20 6.67 1.08 8.70 10.16 32.51%
DY 0.00 8.09 5.29 0.00 0.00 4.92 0.00 -
P/NAPS 1.29 1.48 1.21 1.17 1.54 1.77 1.91 -23.07%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 30/06/06 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 -
Price 0.32 0.31 0.32 0.31 0.35 0.36 0.38 -
P/RPS 0.79 0.81 0.87 0.90 1.47 1.03 1.07 -18.35%
P/EPS 6.67 9.21 12.00 17.22 87.50 10.61 8.91 -17.59%
EY 15.00 10.85 8.33 5.81 1.14 9.42 11.23 21.34%
DY 0.00 8.87 4.79 0.00 0.00 5.33 0.00 -
P/NAPS 1.33 1.35 1.33 1.35 1.46 1.64 1.73 -16.11%

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