[NTPM] QoQ 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- -37.49%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 84,791 74,428 73,071 64,722 73,014 67,623 65,371 18.87%
PBT 13,508 9,513 8,472 6,796 12,022 9,751 9,543 25.98%
Tax -3,024 -1,956 -1,520 -648 -2,168 -1,321 -1,733 44.79%
NP 10,484 7,557 6,952 6,148 9,854 8,430 7,810 21.62%
-
NP to SH 10,451 7,532 6,955 6,146 9,832 8,428 7,785 21.62%
-
Tax Rate 22.39% 20.56% 17.94% 9.54% 18.03% 13.55% 18.16% -
Total Cost 74,307 66,871 66,119 58,574 63,160 59,193 57,561 18.50%
-
Net Worth 192,635 178,056 185,969 167,103 159,769 144,479 155,699 15.20%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 6,934 - - 11,944 8,910 - - -
Div Payout % 66.36% - - 194.35% 90.63% - - -
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 192,635 178,056 185,969 167,103 159,769 144,479 155,699 15.20%
NOSH 642,117 635,916 641,272 618,900 614,499 602,000 648,749 -0.68%
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 12.36% 10.15% 9.51% 9.50% 13.50% 12.47% 11.95% -
ROE 5.43% 4.23% 3.74% 3.68% 6.15% 5.83% 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 13.20 11.70 11.39 10.46 11.88 11.23 10.08 19.63%
EPS 1.70 1.20 1.10 1.00 1.60 1.40 1.20 26.05%
DPS 1.08 0.00 0.00 1.93 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 5.23 4.59 4.51 4.00 4.51 4.17 4.04 18.72%
EPS 0.65 0.46 0.43 0.38 0.61 0.52 0.48 22.33%
DPS 0.43 0.00 0.00 0.74 0.55 0.00 0.00 -
NAPS 0.1189 0.1099 0.1148 0.1032 0.0986 0.0892 0.0961 15.20%
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 1.97 3.93 4.30 4.40 3.37 3.03 3.08 -25.70%
P/EPS 15.97 38.84 45.18 46.32 25.00 24.29 25.83 -27.36%
EY 6.26 2.57 2.21 2.16 4.00 4.12 3.87 37.67%
DY 4.15 0.00 0.00 4.20 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 1.97 4.02 4.30 4.49 3.96 3.03 3.18 -27.26%
P/EPS 15.97 39.68 45.18 47.33 29.37 24.29 26.67 -28.89%
EY 6.26 2.52 2.21 2.11 3.40 4.12 3.75 40.59%
DY 4.15 0.00 0.00 4.11 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