[NTPM] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 270,730 237,062 216,463 201,354 185,752 181,702 8.29%
PBT 38,112 25,669 26,609 35,052 35,712 35,875 1.21%
Tax -5,871 -4,815 -5,596 -6,538 -7,043 -9,482 -9.13%
NP 32,241 20,854 21,013 28,514 28,669 26,393 4.08%
-
NP to SH 32,190 20,920 21,013 28,514 28,669 26,393 4.04%
-
Tax Rate 15.40% 18.76% 21.03% 18.65% 19.72% 26.43% -
Total Cost 238,489 216,208 195,450 172,840 157,083 155,309 8.95%
-
Net Worth 167,368 143,005 136,275 130,172 112,183 15,320,508 -59.45%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 20,952 17,098 11,893 11,901 - - -
Div Payout % 65.09% 81.73% 56.60% 41.74% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 167,368 143,005 136,275 130,172 112,183 15,320,508 -59.45%
NOSH 619,884 621,764 619,434 619,869 623,239 628,404 -0.27%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 11.91% 8.80% 9.71% 14.16% 15.43% 14.53% -
ROE 19.23% 14.63% 15.42% 21.90% 25.56% 0.17% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 43.67 38.13 34.95 32.48 29.80 28.91 8.59%
EPS 5.20 3.40 3.40 4.60 4.60 4.20 4.36%
DPS 3.38 2.75 1.92 1.92 0.00 0.00 -
NAPS 0.27 0.23 0.22 0.21 0.18 24.38 -59.34%
Adjusted Per Share Value based on latest NOSH - 625,416
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 24.10 21.11 19.27 17.93 16.54 16.18 8.29%
EPS 2.87 1.86 1.87 2.54 2.55 2.35 4.07%
DPS 1.87 1.52 1.06 1.06 0.00 0.00 -
NAPS 0.149 0.1273 0.1213 0.1159 0.0999 13.6401 -59.45%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.46 0.34 0.39 0.49 0.50 0.00 -
P/RPS 1.05 0.89 1.12 1.51 1.68 0.00 -
P/EPS 8.86 10.11 11.50 10.65 10.87 0.00 -
EY 11.29 9.90 8.70 9.39 9.20 0.00 -
DY 7.35 8.09 4.92 3.92 0.00 0.00 -
P/NAPS 1.70 1.48 1.77 2.33 2.78 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/06/07 30/06/06 28/06/05 24/06/04 27/06/03 - -
Price 0.47 0.31 0.36 0.43 0.49 0.00 -
P/RPS 1.08 0.81 1.03 1.32 1.64 0.00 -
P/EPS 9.05 9.21 10.61 9.35 10.65 0.00 -
EY 11.05 10.85 9.42 10.70 9.39 0.00 -
DY 7.19 8.87 5.33 4.47 0.00 0.00 -
P/NAPS 1.74 1.35 1.64 2.05 2.72 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