[NTPM] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -5.72%
YoY- -5.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 274,677 235,293 220,874 202,685 187,890 184,352 8.29%
PBT 41,754 25,216 29,122 35,898 40,013 40,042 0.84%
Tax -6,962 -8,166 -2,618 -7,886 -10,254 -11,604 -9.70%
NP 34,792 17,049 26,504 28,012 29,758 28,438 4.11%
-
NP to SH 34,726 16,997 26,504 28,012 29,758 28,438 4.07%
-
Tax Rate 16.67% 32.38% 8.99% 21.97% 25.63% 28.98% -
Total Cost 239,885 218,244 194,370 174,673 158,132 155,913 8.99%
-
Net Worth 161,230 152,975 136,661 123,582 109,026 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 11,988 9,773 - - - - -
Div Payout % 34.52% 57.50% - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 161,230 152,975 136,661 123,582 109,026 0 -
NOSH 620,119 637,399 621,187 617,911 3,891 3,890 175.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 12.67% 7.25% 12.00% 13.82% 15.84% 15.43% -
ROE 21.54% 11.11% 19.39% 22.67% 27.29% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 44.29 36.91 35.56 32.80 4,828.80 4,738.23 -60.70%
EPS 5.60 2.67 4.27 4.53 764.80 730.93 -62.23%
DPS 1.93 1.53 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.20 28.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 615,400
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 24.45 20.95 19.66 18.05 16.73 16.41 8.29%
EPS 3.09 1.51 2.36 2.49 2.65 2.53 4.07%
DPS 1.07 0.87 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1362 0.1217 0.11 0.0971 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 - - -
Price 0.40 0.29 0.42 0.50 0.00 0.00 -
P/RPS 0.90 0.79 1.18 1.52 0.00 0.00 -
P/EPS 7.14 10.87 9.84 11.03 0.00 0.00 -
EY 14.00 9.20 10.16 9.07 0.00 0.00 -
DY 4.83 5.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.21 1.91 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 23/03/07 17/03/06 18/03/05 19/03/04 21/04/03 - -
Price 0.47 0.32 0.38 0.56 0.00 0.00 -
P/RPS 1.06 0.87 1.07 1.71 0.00 0.00 -
P/EPS 8.39 12.00 8.91 12.35 0.00 0.00 -
EY 11.91 8.33 11.23 8.10 0.00 0.00 -
DY 4.11 4.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.33 1.73 2.80 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