[NTPM] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -5.92%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 297,012 285,235 278,430 270,730 266,600 256,677 247,487 12.89%
PBT 38,289 36,803 37,041 38,112 38,072 35,263 32,824 10.78%
Tax -7,148 -6,292 -5,657 -5,870 -3,912 -4,097 -5,092 25.29%
NP 31,141 30,511 31,384 32,242 34,160 31,166 27,732 8.01%
-
NP to SH 31,084 30,465 31,361 32,191 34,215 31,233 27,779 7.76%
-
Tax Rate 18.67% 17.10% 15.27% 15.40% 10.28% 11.62% 15.51% -
Total Cost 265,871 254,724 247,046 238,488 232,440 225,511 219,755 13.50%
-
Net Worth 192,635 178,056 185,969 167,103 159,769 144,479 155,699 15.20%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 18,879 20,855 20,855 20,855 16,333 14,585 14,585 18.71%
Div Payout % 60.74% 68.46% 66.50% 64.79% 47.74% 46.70% 52.50% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 192,635 178,056 185,969 167,103 159,769 144,479 155,699 15.20%
NOSH 642,117 635,916 641,272 618,900 614,499 602,000 648,749 -0.68%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 10.48% 10.70% 11.27% 11.91% 12.81% 12.14% 11.21% -
ROE 16.14% 17.11% 16.86% 19.26% 21.42% 21.62% 17.84% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 46.26 44.85 43.42 43.74 43.38 42.64 38.15 13.67%
EPS 4.84 4.79 4.89 5.20 5.57 5.19 4.28 8.51%
DPS 2.94 3.28 3.25 3.37 2.66 2.42 2.25 19.46%
NAPS 0.30 0.28 0.29 0.27 0.26 0.24 0.24 15.99%
Adjusted Per Share Value based on latest NOSH - 618,900
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 26.44 25.39 24.79 24.10 23.74 22.85 22.03 12.89%
EPS 2.77 2.71 2.79 2.87 3.05 2.78 2.47 7.91%
DPS 1.68 1.86 1.86 1.86 1.45 1.30 1.30 18.58%
NAPS 0.1715 0.1585 0.1656 0.1488 0.1422 0.1286 0.1386 15.21%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.26 0.46 0.49 0.46 0.40 0.34 0.31 -
P/RPS 0.56 1.03 1.13 1.05 0.92 0.80 0.81 -21.76%
P/EPS 5.37 9.60 10.02 8.84 7.18 6.55 7.24 -18.01%
EY 18.62 10.41 9.98 11.31 13.92 15.26 13.81 21.97%
DY 11.31 7.13 6.64 7.33 6.65 7.13 7.25 34.39%
P/NAPS 0.87 1.64 1.69 1.70 1.54 1.42 1.29 -23.04%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 -
Price 0.26 0.47 0.49 0.47 0.47 0.34 0.32 -
P/RPS 0.56 1.05 1.13 1.07 1.08 0.80 0.84 -23.62%
P/EPS 5.37 9.81 10.02 9.04 8.44 6.55 7.47 -19.70%
EY 18.62 10.19 9.98 11.07 11.85 15.26 13.38 24.57%
DY 11.31 6.98 6.64 7.17 5.66 7.13 7.03 37.18%
P/NAPS 0.87 1.68 1.69 1.74 1.81 1.42 1.33 -24.58%

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