[NTPM] YoY Annualized Quarter 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- -7.3%

YoY- 53.87%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Annualized Quarter Result
Revenue	383,123	358,557	306,173	270,730	237,062	216,463	201,354	11.31%
YoY %	6.85%	17.11%	13.09%	14.20%	9.52%	7.50%	-	-
Horiz. %	190.27%	178.07%	152.06%	134.45%	117.73%	107.50%	100.00%	-
PBT	75,445	58,677	41,618	38,112	25,669	26,609	35,052	13.62%
YoY %	28.58%	40.99%	9.20%	48.47%	-3.53%	-24.09%	-	-
Horiz. %	215.24%	167.40%	118.73%	108.73%	73.23%	75.91%	100.00%	-
Tax	-16,084	-12,372	-8,455	-5,871	-4,815	-5,596	-6,538	16.17%
YoY %	-30.00%	-46.33%	-44.01%	-21.93%	13.96%	14.41%	-	-
Horiz. %	246.01%	189.23%	129.32%	89.80%	73.65%	85.59%	100.00%	-
NP	59,361	46,305	33,163	32,241	20,854	21,013	28,514	12.99%
YoY %	28.20%	39.63%	2.86%	54.60%	-0.76%	-26.31%	-	-
Horiz. %	208.18%	162.39%	116.30%	113.07%	73.14%	73.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,321	46,222	33,121	32,190	20,920	21,013	28,514	12.97%
YoY %	28.34%	39.55%	2.89%	53.87%	-0.44%	-26.31%	-	-
Horiz. %	208.04%	162.10%	116.16%	112.89%	73.37%	73.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.32%	21.08%	20.32%	15.40%	18.76%	21.03%	18.65%	-
YoY %	1.14%	3.74%	31.95%	-17.91%	-10.79%	12.76%	-	-
Horiz. %	114.32%	113.03%	108.95%	82.57%	100.59%	112.76%	100.00%	-
Total Cost	323,762	312,252	273,010	238,489	216,208	195,450	172,840	11.02%
YoY %	3.69%	14.37%	14.47%	10.31%	10.62%	13.08%	-	-
Horiz. %	187.32%	180.66%	157.96%	137.98%	125.09%	113.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,852	202,925	99,223	167,368	143,005	136,275	130,172	9.45%
YoY %	10.31%	104.51%	-40.72%	17.04%	4.94%	4.69%	-	-
Horiz. %	171.97%	155.89%	76.22%	128.57%	109.86%	104.69%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	32,458	29,536	25,115	20,952	17,098	11,893	11,901	18.19%
YoY %	9.89%	17.60%	19.87%	22.54%	43.77%	-0.07%	-	-
Horiz. %	272.73%	248.18%	211.03%	176.05%	143.67%	99.93%	100.00%	-
Div Payout %	54.72%	63.90%	75.83%	65.09%	81.73%	56.60%	41.74%	-
YoY %	-14.37%	-15.73%	16.50%	-20.36%	44.40%	35.60%	-	-
Horiz. %	131.10%	153.09%	181.67%	155.94%	195.81%	135.60%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	223,852	202,925	99,223	167,368	143,005	136,275	130,172	9.45%
YoY %	10.31%	104.51%	-40.72%	17.04%	4.94%	4.69%	-	-
Horiz. %	171.97%	155.89%	76.22%	128.57%	109.86%	104.69%	100.00%	-
NOSH	1,119,264	1,127,365	620,145	619,884	621,764	619,434	619,869	10.34%
YoY %	-0.72%	81.79%	0.04%	-0.30%	0.38%	-0.07%	-	-
Horiz. %	180.56%	181.87%	100.04%	100.00%	100.31%	99.93%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	15.49%	12.91%	10.83%	11.91%	8.80%	9.71%	14.16%	-
YoY %	19.98%	19.21%	-9.07%	35.34%	-9.37%	-31.43%	-	-
Horiz. %	109.39%	91.17%	76.48%	84.11%	62.15%	68.57%	100.00%	-
ROE	26.50%	22.78%	33.38%	19.23%	14.63%	15.42%	21.90%	-
YoY %	16.33%	-31.76%	73.58%	31.44%	-5.12%	-29.59%	-	-
Horiz. %	121.00%	104.02%	152.42%	87.81%	66.80%	70.41%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	34.23	31.80	49.37	43.67	38.13	34.95	32.48	0.87%
YoY %	7.64%	-35.59%	13.05%	14.53%	9.10%	7.60%	-	-
Horiz. %	105.39%	97.91%	152.00%	134.45%	117.40%	107.60%	100.00%	-
EPS	5.30	4.10	2.90	5.20	3.40	3.40	4.60	2.38%
YoY %	29.27%	41.38%	-44.23%	52.94%	0.00%	-26.09%	-	-
Horiz. %	115.22%	89.13%	63.04%	113.04%	73.91%	73.91%	100.00%	-
DPS	2.90	2.62	4.05	3.38	2.75	1.92	1.92	7.11%
YoY %	10.69%	-35.31%	19.82%	22.91%	43.23%	0.00%	-	-
Horiz. %	151.04%	136.46%	210.94%	176.04%	143.23%	100.00%	100.00%	-
NAPS	0.20	0.18	0.16	0.27	0.23	0.22	0.21	-0.80%
YoY %	11.11%	12.50%	-40.74%	17.39%	4.55%	4.76%	-	-
Horiz. %	95.24%	85.71%	76.19%	128.57%	109.52%	104.76%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 618,900
RPS	34.11	31.92	27.26	24.10	21.11	19.27	17.93	11.30%
YoY %	6.86%	17.09%	13.11%	14.16%	9.55%	7.47%	-	-
Horiz. %	190.24%	178.03%	152.04%	134.41%	117.74%	107.47%	100.00%	-
EPS	5.28	4.12	2.95	2.87	1.86	1.87	2.54	12.96%
YoY %	28.16%	39.66%	2.79%	54.30%	-0.53%	-26.38%	-	-
Horiz. %	207.87%	162.20%	116.14%	112.99%	73.23%	73.62%	100.00%	-
DPS	2.89	2.63	2.24	1.87	1.52	1.06	1.06	18.18%
YoY %	9.89%	17.41%	19.79%	23.03%	43.40%	0.00%	-	-
Horiz. %	272.64%	248.11%	211.32%	176.42%	143.40%	100.00%	100.00%	-
NAPS	0.1993	0.1807	0.0883	0.149	0.1273	0.1213	0.1159	9.45%
YoY %	10.29%	104.64%	-40.74%	17.05%	4.95%	4.66%	-	-
Horiz. %	171.96%	155.91%	76.19%	128.56%	109.84%	104.66%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	45.69%	110.91%	-47.62%	17.98%	-20.54%	-25.83%	-	-
Horiz. %	111.92%	76.82%	36.42%	69.54%	58.94%	74.17%	100.00%	-
P/EPS	10.94	9.02	5.06	8.86	10.11	11.50	10.65	0.44%
YoY %	21.29%	78.26%	-42.89%	-12.36%	-12.09%	7.98%	-	-
Horiz. %	102.72%	84.69%	47.51%	83.19%	94.93%	107.98%	100.00%	-
EY	9.14	11.08	19.78	11.29	9.90	8.70	9.39	-0.44%
YoY %	-17.51%	-43.98%	75.20%	14.04%	13.79%	-7.35%	-	-
Horiz. %	97.34%	118.00%	210.65%	120.23%	105.43%	92.65%	100.00%	-
DY	5.00	7.08	15.00	7.35	8.09	4.92	3.92	4.13%
YoY %	-29.38%	-52.80%	104.08%	-9.15%	64.43%	25.51%	-	-
Horiz. %	127.55%	180.61%	382.65%	187.50%	206.38%	125.51%	100.00%	-
P/NAPS	2.90	2.06	1.69	1.70	1.48	1.77	2.33	3.71%
YoY %	40.78%	21.89%	-0.59%	14.86%	-16.38%	-24.03%	-	-
Horiz. %	124.46%	88.41%	72.53%	72.96%	63.52%	75.97%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	29.63%	136.84%	-47.22%	33.33%	-21.36%	-21.97%	-	-
Horiz. %	132.58%	102.27%	43.18%	81.82%	61.36%	78.03%	100.00%	-
P/EPS	11.32	10.49	5.24	9.05	9.21	10.61	9.35	3.23%
YoY %	7.91%	100.19%	-42.10%	-1.74%	-13.20%	13.48%	-	-
Horiz. %	121.07%	112.19%	56.04%	96.79%	98.50%	113.48%	100.00%	-
EY	8.83	9.53	19.07	11.05	10.85	9.42	10.70	-3.14%
YoY %	-7.35%	-50.03%	72.58%	1.84%	15.18%	-11.96%	-	-
Horiz. %	82.52%	89.07%	178.22%	103.27%	101.40%	88.04%	100.00%	-
DY	4.83	6.09	14.46	7.19	8.87	5.33	4.47	1.29%
YoY %	-20.69%	-57.88%	101.11%	-18.94%	66.42%	19.24%	-	-
Horiz. %	108.05%	136.24%	323.49%	160.85%	198.43%	119.24%	100.00%	-
P/NAPS	3.00	2.39	1.75	1.74	1.35	1.64	2.05	6.54%
YoY %	25.52%	36.57%	0.57%	28.89%	-17.68%	-20.00%	-	-
Horiz. %	146.34%	116.59%	85.37%	84.88%	65.85%	80.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos