[NTPM] QoQ TTM Result on 31-Oct-2003 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 0.68%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 203,941 201,354 196,848 194,137 190,099 185,752 184,356 6.96%
PBT 32,835 35,051 32,602 33,153 34,493 35,610 35,775 -5.56%
Tax -4,858 -6,537 -5,373 -5,021 -6,550 -7,131 -8,451 -30.88%
NP 27,977 28,514 27,229 28,132 27,943 28,479 27,324 1.58%
-
NP to SH 27,977 28,514 27,229 28,132 27,943 28,479 27,324 1.58%
-
Tax Rate 14.80% 18.65% 16.48% 15.14% 18.99% 20.03% 23.62% -
Total Cost 175,964 172,840 169,619 166,005 162,156 157,273 157,032 7.89%
-
Net Worth 133,299 131,337 123,080 121,172 114,031 114,282 108,936 14.41%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 12,007 12,007 6,095 6,095 6,095 6,095 - -
Div Payout % 42.92% 42.11% 22.38% 21.67% 21.81% 21.40% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 133,299 131,337 123,080 121,172 114,031 114,282 108,936 14.41%
NOSH 605,909 625,416 615,400 637,749 600,166 634,900 3,890 2803.85%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 13.72% 14.16% 13.83% 14.49% 14.70% 15.33% 14.82% -
ROE 20.99% 21.71% 22.12% 23.22% 24.50% 24.92% 25.08% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 33.66 32.20 31.99 30.44 31.67 29.26 4,738.50 -96.31%
EPS 4.62 4.56 4.42 4.41 4.66 4.49 702.31 -96.49%
DPS 1.98 1.92 0.99 0.96 1.02 0.96 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.19 0.18 28.00 -96.05%
Adjusted Per Share Value based on latest NOSH - 637,749
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 18.16 17.93 17.53 17.28 16.92 16.54 16.41 6.99%
EPS 2.49 2.54 2.42 2.50 2.49 2.54 2.43 1.64%
DPS 1.07 1.07 0.54 0.54 0.54 0.54 0.00 -
NAPS 0.1187 0.1169 0.1096 0.1079 0.1015 0.1017 0.097 14.42%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 - -
Price 0.47 0.49 0.50 0.55 0.56 0.50 0.00 -
P/RPS 1.40 1.52 1.56 1.81 1.77 1.71 0.00 -
P/EPS 10.18 10.75 11.30 12.47 12.03 11.15 0.00 -
EY 9.82 9.30 8.85 8.02 8.31 8.97 0.00 -
DY 4.22 3.92 1.98 1.74 1.81 1.92 0.00 -
P/NAPS 2.14 2.33 2.50 2.89 2.95 2.78 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 17/09/04 24/06/04 19/03/04 19/12/03 26/09/03 - - -
Price 0.44 0.43 0.56 0.50 0.57 0.00 0.00 -
P/RPS 1.31 1.34 1.75 1.64 1.80 0.00 0.00 -
P/EPS 9.53 9.43 12.66 11.33 12.24 0.00 0.00 -
EY 10.49 10.60 7.90 8.82 8.17 0.00 0.00 -
DY 4.50 4.47 1.77 1.91 1.78 0.00 0.00 -
P/NAPS 2.00 2.05 2.80 2.63 3.00 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