[NTPM] QoQ TTM Result on 30-Apr-2003 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 4.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 196,848 194,137 190,099 185,752 184,356 183,137 182,542 5.14%
PBT 32,602 33,153 34,493 35,610 35,775 37,173 37,293 -8.54%
Tax -5,373 -5,021 -6,550 -7,131 -8,451 -9,085 -9,355 -30.83%
NP 27,229 28,132 27,943 28,479 27,324 28,088 27,938 -1.69%
-
NP to SH 27,229 28,132 27,943 28,479 27,324 28,088 27,938 -1.69%
-
Tax Rate 16.48% 15.14% 18.99% 20.03% 23.62% 24.44% 25.09% -
Total Cost 169,619 166,005 162,156 157,273 157,032 155,049 154,604 6.35%
-
Net Worth 123,080 121,172 114,031 114,282 108,936 101,187 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,095 6,095 6,095 6,095 - - - -
Div Payout % 22.38% 21.67% 21.81% 21.40% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,080 121,172 114,031 114,282 108,936 101,187 0 -
NOSH 615,400 637,749 600,166 634,900 3,890 3,891 644,833 -3.05%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.83% 14.49% 14.70% 15.33% 14.82% 15.34% 15.30% -
ROE 22.12% 23.22% 24.50% 24.92% 25.08% 27.76% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 31.99 30.44 31.67 29.26 4,738.50 4,705.67 28.31 8.46%
EPS 4.42 4.41 4.66 4.49 702.31 721.72 4.33 1.37%
DPS 0.99 0.96 1.02 0.96 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 28.00 26.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 634,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 17.53 17.28 16.92 16.54 16.41 16.30 16.25 5.17%
EPS 2.42 2.50 2.49 2.54 2.43 2.50 2.49 -1.87%
DPS 0.54 0.54 0.54 0.54 0.00 0.00 0.00 -
NAPS 0.1096 0.1079 0.1015 0.1017 0.097 0.0901 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 - - - -
Price 0.50 0.55 0.56 0.50 0.00 0.00 0.00 -
P/RPS 1.56 1.81 1.77 1.71 0.00 0.00 0.00 -
P/EPS 11.30 12.47 12.03 11.15 0.00 0.00 0.00 -
EY 8.85 8.02 8.31 8.97 0.00 0.00 0.00 -
DY 1.98 1.74 1.81 1.92 0.00 0.00 0.00 -
P/NAPS 2.50 2.89 2.95 2.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 19/12/03 26/09/03 - - - - -
Price 0.56 0.50 0.57 0.00 0.00 0.00 0.00 -
P/RPS 1.75 1.64 1.80 0.00 0.00 0.00 0.00 -
P/EPS 12.66 11.33 12.24 0.00 0.00 0.00 0.00 -
EY 7.90 8.82 8.17 0.00 0.00 0.00 0.00 -
DY 1.77 1.91 1.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.63 3.00 0.00 0.00 0.00 0.00 -

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