[NTPM] QoQ TTM 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- -2.86%
YoY- -2.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 320,385 306,173 297,012 285,235 278,430 270,730 266,600 13.04%
PBT 45,987 41,616 38,289 36,803 37,041 38,112 38,072 13.43%
Tax -9,548 -8,454 -7,148 -6,292 -5,657 -5,870 -3,912 81.37%
NP 36,439 33,162 31,141 30,511 31,384 32,242 34,160 4.40%
-
NP to SH 36,425 33,121 31,084 30,465 31,361 32,191 34,215 4.26%
-
Tax Rate 20.76% 20.31% 18.67% 17.10% 15.27% 15.40% 10.28% -
Total Cost 283,946 273,011 265,871 254,724 247,046 238,488 232,440 14.28%
-
Net Worth 0 97,222 192,635 178,056 185,969 167,103 159,769 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 19,695 19,695 18,879 20,855 20,855 20,855 16,333 13.30%
Div Payout % 54.07% 59.46% 60.74% 68.46% 66.50% 64.79% 47.74% -
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 0 97,222 192,635 178,056 185,969 167,103 159,769 -
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 11.37% 10.83% 10.48% 10.70% 11.27% 11.91% 12.81% -
ROE 0.00% 34.07% 16.14% 17.11% 16.86% 19.26% 21.42% -
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 49.97 50.39 46.26 44.85 43.42 43.74 43.38 9.89%
EPS 5.68 5.45 4.84 4.79 4.89 5.20 5.57 1.31%
DPS 3.07 3.24 2.94 3.28 3.25 3.37 2.66 10.03%
NAPS 0.00 0.16 0.30 0.28 0.29 0.27 0.26 -
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 28.52 27.26 26.44 25.39 24.79 24.10 23.74 13.02%
EPS 3.24 2.95 2.77 2.71 2.79 2.87 3.05 4.11%
DPS 1.75 1.75 1.68 1.86 1.86 1.86 1.45 13.36%
NAPS 0.00 0.0866 0.1715 0.1585 0.1656 0.1488 0.1422 -
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 1.02 0.54 0.56 1.03 1.13 1.05 0.92 7.12%
P/EPS 8.98 4.95 5.37 9.60 10.02 8.84 7.18 16.09%
EY 11.14 20.19 18.62 10.41 9.98 11.31 13.92 -13.81%
DY 6.02 12.00 11.31 7.13 6.64 7.33 6.65 -6.42%
P/NAPS 0.00 1.69 0.87 1.64 1.69 1.70 1.54 -
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 0.58 0.56 0.56 1.05 1.13 1.07 1.08 -33.95%
P/EPS 5.10 5.14 5.37 9.81 10.02 9.04 8.44 -28.54%
EY 19.59 19.47 18.62 10.19 9.98 11.07 11.85 39.85%
DY 10.59 11.58 11.31 6.98 6.64 7.17 5.66 51.89%
P/NAPS 0.00 1.75 0.87 1.68 1.69 1.74 1.81 -

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