[NTPM] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 16.66%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 74,428 73,071 64,722 73,014 67,623 65,371 60,592 14.65%
PBT 9,513 8,472 6,796 12,022 9,751 9,543 6,756 25.54%
Tax -1,956 -1,520 -648 -2,168 -1,321 -1,733 1,310 -
NP 7,557 6,952 6,148 9,854 8,430 7,810 8,066 -4.24%
-
NP to SH 7,532 6,955 6,146 9,832 8,428 7,785 8,170 -5.26%
-
Tax Rate 20.56% 17.94% 9.54% 18.03% 13.55% 18.16% -19.39% -
Total Cost 66,871 66,119 58,574 63,160 59,193 57,561 52,526 17.41%
-
Net Worth 178,056 185,969 167,103 159,769 144,479 155,699 148,473 12.83%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 11,944 8,910 - - 7,423 -
Div Payout % - - 194.35% 90.63% - - 90.87% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 178,056 185,969 167,103 159,769 144,479 155,699 148,473 12.83%
NOSH 635,916 641,272 618,900 614,499 602,000 648,749 645,538 -0.99%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 10.15% 9.51% 9.50% 13.50% 12.47% 11.95% 13.31% -
ROE 4.23% 3.74% 3.68% 6.15% 5.83% 5.00% 5.50% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 11.70 11.39 10.46 11.88 11.23 10.08 9.39 15.74%
EPS 1.20 1.10 1.00 1.60 1.40 1.20 1.30 -5.18%
DPS 0.00 0.00 1.93 1.45 0.00 0.00 1.15 -
NAPS 0.28 0.29 0.27 0.26 0.24 0.24 0.23 13.97%
Adjusted Per Share Value based on latest NOSH - 614,499
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 6.63 6.51 5.76 6.50 6.02 5.82 5.39 14.75%
EPS 0.67 0.62 0.55 0.88 0.75 0.69 0.73 -5.54%
DPS 0.00 0.00 1.06 0.79 0.00 0.00 0.66 -
NAPS 0.1585 0.1656 0.1488 0.1422 0.1286 0.1386 0.1322 12.82%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.46 0.49 0.46 0.40 0.34 0.31 0.34 -
P/RPS 3.93 4.30 4.40 3.37 3.03 3.08 3.62 5.61%
P/EPS 38.84 45.18 46.32 25.00 24.29 25.83 26.86 27.78%
EY 2.57 2.21 2.16 4.00 4.12 3.87 3.72 -21.79%
DY 0.00 0.00 4.20 3.63 0.00 0.00 3.38 -
P/NAPS 1.64 1.69 1.70 1.54 1.42 1.29 1.48 7.06%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 -
Price 0.47 0.49 0.47 0.47 0.34 0.32 0.31 -
P/RPS 4.02 4.30 4.49 3.96 3.03 3.18 3.30 14.02%
P/EPS 39.68 45.18 47.33 29.37 24.29 26.67 24.49 37.82%
EY 2.52 2.21 2.11 3.40 4.12 3.75 4.08 -27.41%
DY 0.00 0.00 4.11 3.09 0.00 0.00 3.71 -
P/NAPS 1.68 1.69 1.74 1.81 1.42 1.33 1.35 15.64%

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