[NTPM] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 44.09%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 351,256 309,720 274,677 235,293 220,874 202,685 187,890 10.98%
PBT 53,822 41,992 41,754 25,216 29,122 35,898 40,013 5.06%
Tax -12,104 -8,668 -6,962 -8,166 -2,618 -7,886 -10,254 2.80%
NP 41,718 33,324 34,792 17,049 26,504 28,012 29,758 5.78%
-
NP to SH 41,666 33,250 34,726 16,997 26,504 28,012 29,758 5.76%
-
Tax Rate 22.49% 20.64% 16.67% 32.38% 8.99% 21.97% 25.63% -
Total Cost 309,537 276,396 239,885 218,244 194,370 174,673 158,132 11.83%
-
Net Worth 199,999 187,324 161,230 152,975 136,661 123,582 109,026 10.63%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 9,749 8,991 11,988 9,773 - - - -
Div Payout % 23.40% 27.04% 34.52% 57.50% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 199,999 187,324 161,230 152,975 136,661 123,582 109,026 10.63%
NOSH 625,000 624,414 620,119 637,399 621,187 617,911 3,891 132.97%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 11.88% 10.76% 12.67% 7.25% 12.00% 13.82% 15.84% -
ROE 20.83% 17.75% 21.54% 11.11% 19.39% 22.67% 27.29% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 56.20 49.60 44.29 36.91 35.56 32.80 4,828.80 -52.36%
EPS 6.67 5.33 5.60 2.67 4.27 4.53 764.80 -54.59%
DPS 1.56 1.44 1.93 1.53 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.26 0.24 0.22 0.20 28.02 -52.51%
Adjusted Per Share Value based on latest NOSH - 622,727
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 31.27 27.57 24.45 20.95 19.66 18.05 16.73 10.97%
EPS 3.71 2.96 3.09 1.51 2.36 2.49 2.65 5.76%
DPS 0.87 0.80 1.07 0.87 0.00 0.00 0.00 -
NAPS 0.1781 0.1668 0.1435 0.1362 0.1217 0.11 0.0971 10.62%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 - -
Price 0.27 0.26 0.40 0.29 0.42 0.50 0.00 -
P/RPS 0.48 0.52 0.90 0.79 1.18 1.52 0.00 -
P/EPS 4.05 4.88 7.14 10.87 9.84 11.03 0.00 -
EY 24.69 20.48 14.00 9.20 10.16 9.07 0.00 -
DY 5.78 5.54 4.83 5.29 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.54 1.21 1.91 2.50 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 20/03/09 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 21/04/03 -
Price 0.28 0.26 0.47 0.32 0.38 0.56 0.00 -
P/RPS 0.50 0.52 1.06 0.87 1.07 1.71 0.00 -
P/EPS 4.20 4.88 8.39 12.00 8.91 12.35 0.00 -
EY 23.81 20.48 11.91 8.33 11.23 8.10 0.00 -
DY 5.57 5.54 4.11 4.79 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 1.81 1.33 1.73 2.80 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