[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 108.3%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 87,283 306,173 232,290 147,498 73,071 270,730 206,008 -43.61%
PBT 12,843 41,618 31,494 17,986 8,472 38,112 31,316 -44.83%
Tax -2,614 -8,455 -6,501 -3,477 -1,520 -5,871 -5,222 -36.98%
NP 10,229 33,163 24,993 14,509 6,952 32,241 26,094 -46.46%
-
NP to SH 10,259 33,121 24,938 14,487 6,955 32,190 26,045 -46.29%
-
Tax Rate 20.35% 20.32% 20.64% 19.33% 17.94% 15.40% 16.68% -
Total Cost 77,054 273,010 207,297 132,989 66,119 238,489 179,914 -43.21%
-
Net Worth 198,768 99,223 187,324 171,324 185,969 167,368 161,230 14.98%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 25,115 6,743 - - 20,952 8,991 -
Div Payout % - 75.83% 27.04% - - 65.09% 34.52% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 198,768 99,223 187,324 171,324 185,969 167,368 161,230 14.98%
NOSH 641,187 620,145 624,414 611,874 641,272 619,884 620,119 2.25%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.72% 10.83% 10.76% 9.84% 9.51% 11.91% 12.67% -
ROE 5.16% 33.38% 13.31% 8.46% 3.74% 19.23% 16.15% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 13.61 49.37 37.20 24.11 11.39 43.67 33.22 -44.86%
EPS 1.60 2.90 4.00 2.30 1.10 5.20 4.20 -47.47%
DPS 0.00 4.05 1.08 0.00 0.00 3.38 1.45 -
NAPS 0.31 0.16 0.30 0.28 0.29 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 635,916
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 7.77 27.26 20.68 13.13 6.51 24.10 18.34 -43.62%
EPS 0.91 2.95 2.22 1.29 0.62 2.87 2.32 -46.44%
DPS 0.00 2.24 0.60 0.00 0.00 1.87 0.80 -
NAPS 0.177 0.0883 0.1668 0.1525 0.1656 0.149 0.1435 15.02%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.27 0.26 0.46 0.49 0.46 0.40 -
P/RPS 3.75 0.55 0.70 1.91 4.30 1.05 1.20 113.89%
P/EPS 31.88 5.06 6.51 19.43 45.18 8.86 9.52 123.99%
EY 3.14 19.78 15.36 5.15 2.21 11.29 10.50 -55.31%
DY 0.00 15.00 4.15 0.00 0.00 7.35 3.63 -
P/NAPS 1.65 1.69 0.87 1.64 1.69 1.70 1.54 4.71%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 -
Price 0.29 0.28 0.26 0.47 0.49 0.47 0.47 -
P/RPS 2.13 0.57 0.70 1.95 4.30 1.08 1.41 31.68%
P/EPS 18.13 5.24 6.51 19.85 45.18 9.05 11.19 37.98%
EY 5.52 19.07 15.36 5.04 2.21 11.05 8.94 -27.51%
DY 0.00 14.46 4.15 0.00 0.00 7.19 3.09 -
P/NAPS 0.94 1.75 0.87 1.68 1.69 1.74 1.81 -35.41%

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