[NTPM] QoQ Quarter Result on 31-Oct-2005 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 438.31%
YoY- -28.8%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 65,371 60,592 63,091 58,433 54,945 50,807 58,227 8.04%
PBT 9,543 6,756 9,213 7,312 2,388 4,832 6,801 25.41%
Tax -1,733 1,310 -2,353 -2,316 -1,456 3,784 -573 109.56%
NP 7,810 8,066 6,860 4,996 932 8,616 6,228 16.33%
-
NP to SH 7,785 8,170 6,850 4,974 924 8,616 6,228 16.08%
-
Tax Rate 18.16% -19.39% 25.54% 31.67% 60.97% -78.31% 8.43% -
Total Cost 57,561 52,526 56,231 53,437 54,013 42,191 51,999 7.02%
-
Net Worth 155,699 148,473 149,454 143,002 221,759 147,702 137,015 8.92%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 7,423 7,161 - - 11,816 - -
Div Payout % - 90.87% 104.55% - - 137.14% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 155,699 148,473 149,454 143,002 221,759 147,702 137,015 8.92%
NOSH 648,749 645,538 622,727 621,749 923,999 615,428 622,800 2.76%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 11.95% 13.31% 10.87% 8.55% 1.70% 16.96% 10.70% -
ROE 5.00% 5.50% 4.58% 3.48% 0.42% 5.83% 4.55% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 10.08 9.39 10.13 9.40 5.95 8.26 9.35 5.15%
EPS 1.20 1.30 1.10 0.80 0.10 1.40 1.00 12.96%
DPS 0.00 1.15 1.15 0.00 0.00 1.92 0.00 -
NAPS 0.24 0.23 0.24 0.23 0.24 0.24 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 621,749
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 4.04 3.74 3.89 3.61 3.39 3.14 3.59 8.21%
EPS 0.48 0.50 0.42 0.31 0.06 0.53 0.38 16.90%
DPS 0.00 0.46 0.44 0.00 0.00 0.73 0.00 -
NAPS 0.0961 0.0917 0.0923 0.0883 0.1369 0.0912 0.0846 8.89%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.31 0.34 0.29 0.27 0.37 0.39 0.42 -
P/RPS 3.08 3.62 2.86 2.87 6.22 4.72 4.49 -22.27%
P/EPS 25.83 26.86 26.36 33.75 370.00 27.86 42.00 -27.74%
EY 3.87 3.72 3.79 2.96 0.27 3.59 2.38 38.40%
DY 0.00 3.38 3.97 0.00 0.00 4.92 0.00 -
P/NAPS 1.29 1.48 1.21 1.17 1.54 1.63 1.91 -23.07%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 30/06/06 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 -
Price 0.32 0.31 0.32 0.31 0.35 0.36 0.38 -
P/RPS 3.18 3.30 3.16 3.30 5.89 4.36 4.06 -15.06%
P/EPS 26.67 24.49 29.09 38.75 350.00 25.71 38.00 -21.07%
EY 3.75 4.08 3.44 2.58 0.29 3.89 2.63 26.76%
DY 0.00 3.71 3.59 0.00 0.00 5.33 0.00 -
P/NAPS 1.33 1.35 1.33 1.35 1.46 1.50 1.73 -16.11%

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