[NTPM] QoQ Quarter Result on 31-Oct-2004 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 4.82%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 54,945 50,807 58,227 55,030 52,398 49,340 50,868 5.27%
PBT 2,388 4,832 6,801 8,022 7,020 8,128 8,930 -58.52%
Tax -1,456 3,784 -573 -1,036 -355 -623 -2,776 -34.98%
NP 932 8,616 6,228 6,986 6,665 7,505 6,154 -71.62%
-
NP to SH 924 8,616 6,228 6,986 6,665 7,505 6,154 -71.78%
-
Tax Rate 60.97% -78.31% 8.43% 12.91% 5.06% 7.66% 31.09% -
Total Cost 54,013 42,191 51,999 48,044 45,733 41,835 44,714 13.43%
-
Net Worth 221,759 147,702 137,015 133,369 133,299 131,337 123,080 48.12%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 11,816 - - - 12,007 - -
Div Payout % - 137.14% - - - 160.00% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 221,759 147,702 137,015 133,369 133,299 131,337 123,080 48.12%
NOSH 923,999 615,428 622,800 635,090 605,909 625,416 615,400 31.15%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 1.70% 16.96% 10.70% 12.69% 12.72% 15.21% 12.10% -
ROE 0.42% 5.83% 4.55% 5.24% 5.00% 5.71% 5.00% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 5.95 8.26 9.35 8.66 8.65 7.89 8.27 -19.72%
EPS 0.10 1.40 1.00 1.10 1.10 1.20 1.00 -78.48%
DPS 0.00 1.92 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.24 0.24 0.22 0.21 0.22 0.21 0.20 12.93%
Adjusted Per Share Value based on latest NOSH - 635,090
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 4.89 4.52 5.18 4.90 4.67 4.39 4.53 5.23%
EPS 0.08 0.77 0.55 0.62 0.59 0.67 0.55 -72.37%
DPS 0.00 1.05 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.1974 0.1315 0.122 0.1187 0.1187 0.1169 0.1096 48.08%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.37 0.39 0.42 0.43 0.47 0.49 0.50 -
P/RPS 6.22 4.72 4.49 4.96 5.43 6.21 6.05 1.86%
P/EPS 370.00 27.86 42.00 39.09 42.73 40.83 50.00 280.20%
EY 0.27 3.59 2.38 2.56 2.34 2.45 2.00 -73.71%
DY 0.00 4.92 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.54 1.63 1.91 2.05 2.14 2.33 2.50 -27.62%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 16/09/05 28/06/05 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 -
Price 0.35 0.36 0.38 0.43 0.44 0.43 0.56 -
P/RPS 5.89 4.36 4.06 4.96 5.09 5.45 6.77 -8.87%
P/EPS 350.00 25.71 38.00 39.09 40.00 35.83 56.00 239.68%
EY 0.29 3.89 2.63 2.56 2.50 2.79 1.79 -70.31%
DY 0.00 5.33 0.00 0.00 0.00 4.47 0.00 -
P/NAPS 1.46 1.50 1.73 2.05 2.00 2.05 2.80 -35.24%

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