[NTPM] YoY Annual (Unaudited) 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
YoY- 53.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 383,123 358,557 306,173 270,730 237,062 216,463 201,354 11.31%
PBT 75,445 58,677 41,618 38,112 25,669 26,609 35,052 13.62%
Tax -16,084 -12,372 -8,455 -5,871 -4,815 -5,596 -6,538 16.17%
NP 59,361 46,305 33,163 32,241 20,854 21,013 28,514 12.99%
-
NP to SH 59,321 46,222 33,121 32,190 20,920 21,013 28,514 12.97%
-
Tax Rate 21.32% 21.08% 20.32% 15.40% 18.76% 21.03% 18.65% -
Total Cost 323,762 312,252 273,010 238,489 216,208 195,450 172,840 11.02%
-
Net Worth 223,852 202,925 99,223 167,368 143,005 136,275 130,172 9.45%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 32,458 29,536 25,115 20,952 17,098 11,893 11,901 18.19%
Div Payout % 54.72% 63.90% 75.83% 65.09% 81.73% 56.60% 41.74% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 223,852 202,925 99,223 167,368 143,005 136,275 130,172 9.45%
NOSH 1,119,264 1,127,365 620,145 619,884 621,764 619,434 619,869 10.34%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 15.49% 12.91% 10.83% 11.91% 8.80% 9.71% 14.16% -
ROE 26.50% 22.78% 33.38% 19.23% 14.63% 15.42% 21.90% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 34.23 31.80 49.37 43.67 38.13 34.95 32.48 0.87%
EPS 5.30 4.10 2.90 5.20 3.40 3.40 4.60 2.38%
DPS 2.90 2.62 4.05 3.38 2.75 1.92 1.92 7.11%
NAPS 0.20 0.18 0.16 0.27 0.23 0.22 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 618,900
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 23.65 22.13 18.90 16.71 14.63 13.36 12.43 11.31%
EPS 3.66 2.85 2.04 1.99 1.29 1.30 1.76 12.97%
DPS 2.00 1.82 1.55 1.29 1.06 0.73 0.73 18.28%
NAPS 0.1382 0.1253 0.0612 0.1033 0.0883 0.0841 0.0804 9.44%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.58 0.37 0.27 0.46 0.34 0.39 0.49 -
P/RPS 1.69 1.16 0.55 1.05 0.89 1.12 1.51 1.89%
P/EPS 10.94 9.02 5.06 8.86 10.11 11.50 10.65 0.44%
EY 9.14 11.08 19.78 11.29 9.90 8.70 9.39 -0.44%
DY 5.00 7.08 15.00 7.35 8.09 4.92 3.92 4.13%
P/NAPS 2.90 2.06 1.69 1.70 1.48 1.77 2.33 3.71%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 27/06/08 28/06/07 30/06/06 28/06/05 24/06/04 -
Price 0.60 0.43 0.28 0.47 0.31 0.36 0.43 -
P/RPS 1.75 1.35 0.57 1.08 0.81 1.03 1.32 4.80%
P/EPS 11.32 10.49 5.24 9.05 9.21 10.61 9.35 3.23%
EY 8.83 9.53 19.07 11.05 10.85 9.42 10.70 -3.14%
DY 4.83 6.09 14.46 7.19 8.87 5.33 4.47 1.29%
P/NAPS 3.00 2.39 1.75 1.74 1.35 1.64 2.05 6.54%

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