[NTPM] QoQ Cumulative 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- 23.59%
YoY- 53.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 232,290 147,498 73,071 270,730 206,008 132,994 65,371 132.32%
PBT 31,494 17,986 8,472 38,112 31,316 19,294 9,543 121.18%
Tax -6,501 -3,477 -1,520 -5,871 -5,222 -3,054 -1,733 140.84%
NP 24,993 14,509 6,952 32,241 26,094 16,240 7,810 116.69%
-
NP to SH 24,938 14,487 6,955 32,190 26,045 16,213 7,785 116.84%
-
Tax Rate 20.64% 19.33% 17.94% 15.40% 16.68% 15.83% 18.16% -
Total Cost 207,297 132,989 66,119 238,489 179,914 116,754 57,561 134.40%
-
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 6,743 - - 20,952 8,991 - - -
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 13.31% 8.46% 3.74% 19.23% 16.15% 10.83% 5.00% -
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 37.20 24.11 11.39 43.67 33.22 21.33 10.08 138.24%
EPS 4.00 2.30 1.10 5.20 4.20 2.60 1.20 122.65%
DPS 1.08 0.00 0.00 3.38 1.45 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 20.68 13.13 6.51 24.10 18.34 11.84 5.82 132.31%
EPS 2.22 1.29 0.62 2.87 2.32 1.44 0.69 117.47%
DPS 0.60 0.00 0.00 1.87 0.80 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 0.70 1.91 4.30 1.05 1.20 1.59 3.08 -62.65%
P/EPS 6.51 19.43 45.18 8.86 9.52 13.08 25.83 -59.99%
EY 15.36 5.15 2.21 11.29 10.50 7.65 3.87 150.05%
DY 4.15 0.00 0.00 7.35 3.63 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 0.70 1.95 4.30 1.08 1.41 1.59 3.18 -63.44%
P/EPS 6.51 19.85 45.18 9.05 11.19 13.08 26.67 -60.84%
EY 15.36 5.04 2.21 11.05 8.94 7.65 3.75 155.34%
DY 4.15 0.00 0.00 7.19 3.09 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