[NTPM] QoQ Quarter Result on 30-Apr-2003 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -10.29%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 50,868 51,335 49,811 44,834 48,157 47,297 45,464 7.75%
PBT 8,930 8,757 9,236 5,702 9,507 10,123 10,353 -9.36%
Tax -2,776 -1,104 -2,034 647 -2,430 -2,639 -2,615 4.05%
NP 6,154 7,653 7,202 6,349 7,077 7,484 7,738 -14.12%
-
NP to SH 6,154 7,653 7,202 6,349 7,077 7,484 7,738 -14.12%
-
Tax Rate 31.09% 12.61% 22.02% -11.35% 25.56% 26.07% 25.26% -
Total Cost 44,714 43,682 42,609 38,485 41,080 39,813 37,726 11.96%
-
Net Worth 123,080 121,172 114,031 114,282 109,014 102,004 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,080 121,172 114,031 114,282 109,014 102,004 0 -
NOSH 615,400 637,749 600,166 634,900 3,890 3,891 644,833 -3.05%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 12.10% 14.91% 14.46% 14.16% 14.70% 15.82% 17.02% -
ROE 5.00% 6.32% 6.32% 5.56% 6.49% 7.34% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 8.27 8.05 8.30 7.06 1,237.78 1,215.29 7.05 11.19%
EPS 1.00 1.20 1.20 1.00 181.90 192.30 1.20 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 28.02 26.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 634,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 4.53 4.57 4.43 3.99 4.29 4.21 4.05 7.73%
EPS 0.55 0.68 0.64 0.57 0.63 0.67 0.69 -13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1079 0.1015 0.1017 0.0971 0.0908 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 - - - -
Price 0.50 0.55 0.56 0.50 0.00 0.00 0.00 -
P/RPS 6.05 6.83 6.75 7.08 0.00 0.00 0.00 -
P/EPS 50.00 45.83 46.67 50.00 0.00 0.00 0.00 -
EY 2.00 2.18 2.14 2.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.89 2.95 2.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 - -
Price 0.56 0.50 0.57 0.49 0.00 0.00 0.00 -
P/RPS 6.77 6.21 6.87 6.94 0.00 0.00 0.00 -
P/EPS 56.00 41.67 47.50 49.00 0.00 0.00 0.00 -
EY 1.79 2.40 2.11 2.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.63 3.00 2.72 0.00 0.00 0.00 -

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