[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 116.14%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 132,994 65,371 237,062 176,470 113,378 54,945 216,463 -27.66%
PBT 19,294 9,543 25,669 18,912 9,700 2,388 26,609 -19.24%
Tax -3,054 -1,733 -4,815 -6,125 -3,772 -1,456 -5,596 -33.14%
NP 16,240 7,810 20,854 12,787 5,928 932 21,013 -15.74%
-
NP to SH 16,213 7,785 20,920 12,748 5,898 924 21,013 -15.83%
-
Tax Rate 15.83% 18.16% 18.76% 32.39% 38.89% 60.97% 21.03% -
Total Cost 116,754 57,561 216,208 163,683 107,450 54,013 195,450 -29.00%
-
Net Worth 149,658 155,699 143,005 152,975 150,726 221,759 136,275 6.42%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 17,098 7,330 - - 11,893 -
Div Payout % - - 81.73% 57.50% - - 56.60% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 149,658 155,699 143,005 152,975 150,726 221,759 136,275 6.42%
NOSH 623,576 648,749 621,764 637,400 655,333 923,999 619,434 0.44%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 12.21% 11.95% 8.80% 7.25% 5.23% 1.70% 9.71% -
ROE 10.83% 5.00% 14.63% 8.33% 3.91% 0.42% 15.42% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 21.33 10.08 38.13 27.69 17.30 5.95 34.95 -27.98%
EPS 2.60 1.20 3.40 2.00 0.90 0.10 3.40 -16.33%
DPS 0.00 0.00 2.75 1.15 0.00 0.00 1.92 -
NAPS 0.24 0.24 0.23 0.24 0.23 0.24 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 622,727
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 11.84 5.82 21.11 15.71 10.09 4.89 19.27 -27.66%
EPS 1.44 0.69 1.86 1.13 0.53 0.08 1.87 -15.94%
DPS 0.00 0.00 1.52 0.65 0.00 0.00 1.06 -
NAPS 0.1332 0.1386 0.1273 0.1362 0.1342 0.1974 0.1213 6.41%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.34 0.31 0.34 0.29 0.27 0.37 0.39 -
P/RPS 1.59 3.08 0.89 1.05 1.56 6.22 1.12 26.23%
P/EPS 13.08 25.83 10.11 14.50 30.00 370.00 11.50 8.93%
EY 7.65 3.87 9.90 6.90 3.33 0.27 8.70 -8.19%
DY 0.00 0.00 8.09 3.97 0.00 0.00 4.92 -
P/NAPS 1.42 1.29 1.48 1.21 1.17 1.54 1.77 -13.62%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 22/09/06 30/06/06 17/03/06 16/12/05 16/09/05 28/06/05 -
Price 0.34 0.32 0.31 0.32 0.31 0.35 0.36 -
P/RPS 1.59 3.18 0.81 1.16 1.79 5.89 1.03 33.46%
P/EPS 13.08 26.67 9.21 16.00 34.44 350.00 10.61 14.92%
EY 7.65 3.75 10.85 6.25 2.90 0.29 9.42 -12.92%
DY 0.00 0.00 8.87 3.59 0.00 0.00 5.33 -
P/NAPS 1.42 1.33 1.35 1.33 1.35 1.46 1.64 -9.13%

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