[NTPM] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 8.3%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 87,283 73,883 84,791 74,428 73,071 64,722 73,014 12.64%
PBT 12,843 10,123 13,508 9,513 8,472 6,796 12,022 4.50%
Tax -2,614 -1,954 -3,024 -1,956 -1,520 -648 -2,168 13.29%
NP 10,229 8,169 10,484 7,557 6,952 6,148 9,854 2.52%
-
NP to SH 10,259 8,183 10,451 7,532 6,955 6,146 9,832 2.87%
-
Tax Rate 20.35% 19.30% 22.39% 20.56% 17.94% 9.54% 18.03% -
Total Cost 77,054 65,714 74,307 66,871 66,119 58,574 63,160 14.18%
-
Net Worth 198,768 97,222 192,635 178,056 185,969 167,103 159,769 15.68%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 12,760 6,934 - - 11,944 8,910 -
Div Payout % - 155.94% 66.36% - - 194.35% 90.63% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 198,768 97,222 192,635 178,056 185,969 167,103 159,769 15.68%
NOSH 641,187 607,642 642,117 635,916 641,272 618,900 614,499 2.87%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.72% 11.06% 12.36% 10.15% 9.51% 9.50% 13.50% -
ROE 5.16% 8.42% 5.43% 4.23% 3.74% 3.68% 6.15% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 13.61 12.16 13.20 11.70 11.39 10.46 11.88 9.49%
EPS 1.60 0.70 1.70 1.20 1.10 1.00 1.60 0.00%
DPS 0.00 2.10 1.08 0.00 0.00 1.93 1.45 -
NAPS 0.31 0.16 0.30 0.28 0.29 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 635,916
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 7.77 6.58 7.55 6.63 6.51 5.76 6.50 12.64%
EPS 0.91 0.73 0.93 0.67 0.62 0.55 0.88 2.26%
DPS 0.00 1.14 0.62 0.00 0.00 1.06 0.79 -
NAPS 0.177 0.0866 0.1715 0.1585 0.1656 0.1488 0.1422 15.72%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.27 0.26 0.46 0.49 0.46 0.40 -
P/RPS 3.75 2.22 1.97 3.93 4.30 4.40 3.37 7.38%
P/EPS 31.88 20.05 15.97 38.84 45.18 46.32 25.00 17.61%
EY 3.14 4.99 6.26 2.57 2.21 2.16 4.00 -14.91%
DY 0.00 7.78 4.15 0.00 0.00 4.20 3.63 -
P/NAPS 1.65 1.69 0.87 1.64 1.69 1.70 1.54 4.71%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 -
Price 0.29 0.28 0.26 0.47 0.49 0.47 0.47 -
P/RPS 2.13 2.30 1.97 4.02 4.30 4.49 3.96 -33.88%
P/EPS 18.13 20.79 15.97 39.68 45.18 47.33 29.37 -27.52%
EY 5.52 4.81 6.26 2.52 2.21 2.11 3.40 38.17%
DY 0.00 7.50 4.15 0.00 0.00 4.11 3.09 -
P/NAPS 0.94 1.75 0.87 1.68 1.69 1.74 1.81 -35.41%

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