[NTPM] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -89.28%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 60,592 63,091 58,433 54,945 50,807 58,227 55,030 6.64%
PBT 6,756 9,213 7,312 2,388 4,832 6,801 8,022 -10.84%
Tax 1,310 -2,353 -2,316 -1,456 3,784 -573 -1,036 -
NP 8,066 6,860 4,996 932 8,616 6,228 6,986 10.08%
-
NP to SH 8,170 6,850 4,974 924 8,616 6,228 6,986 11.03%
-
Tax Rate -19.39% 25.54% 31.67% 60.97% -78.31% 8.43% 12.91% -
Total Cost 52,526 56,231 53,437 54,013 42,191 51,999 48,044 6.14%
-
Net Worth 148,473 149,454 143,002 221,759 147,702 137,015 133,369 7.43%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 7,423 7,161 - - 11,816 - - -
Div Payout % 90.87% 104.55% - - 137.14% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 148,473 149,454 143,002 221,759 147,702 137,015 133,369 7.43%
NOSH 645,538 622,727 621,749 923,999 615,428 622,800 635,090 1.09%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 13.31% 10.87% 8.55% 1.70% 16.96% 10.70% 12.69% -
ROE 5.50% 4.58% 3.48% 0.42% 5.83% 4.55% 5.24% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 9.39 10.13 9.40 5.95 8.26 9.35 8.66 5.55%
EPS 1.30 1.10 0.80 0.10 1.40 1.00 1.10 11.81%
DPS 1.15 1.15 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.23 0.24 0.23 0.24 0.24 0.22 0.21 6.27%
Adjusted Per Share Value based on latest NOSH - 923,999
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 5.39 5.62 5.20 4.89 4.52 5.18 4.90 6.57%
EPS 0.73 0.61 0.44 0.08 0.77 0.55 0.62 11.53%
DPS 0.66 0.64 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.1322 0.1331 0.1273 0.1974 0.1315 0.122 0.1187 7.46%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.34 0.29 0.27 0.37 0.39 0.42 0.43 -
P/RPS 3.62 2.86 2.87 6.22 4.72 4.49 4.96 -18.98%
P/EPS 26.86 26.36 33.75 370.00 27.86 42.00 39.09 -22.18%
EY 3.72 3.79 2.96 0.27 3.59 2.38 2.56 28.38%
DY 3.38 3.97 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 1.48 1.21 1.17 1.54 1.63 1.91 2.05 -19.57%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 17/12/04 -
Price 0.31 0.32 0.31 0.35 0.36 0.38 0.43 -
P/RPS 3.30 3.16 3.30 5.89 4.36 4.06 4.96 -23.84%
P/EPS 24.49 29.09 38.75 350.00 25.71 38.00 39.09 -26.84%
EY 4.08 3.44 2.58 0.29 3.89 2.63 2.56 36.55%
DY 3.71 3.59 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 1.35 1.33 1.35 1.46 1.50 1.73 2.05 -24.36%

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