[NTPM] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 7.1%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 386,274 351,256 309,720 274,677 235,293 220,874 202,685 11.33%
PBT 77,416 53,822 41,992 41,754 25,216 29,122 35,898 13.65%
Tax -17,166 -12,104 -8,668 -6,962 -8,166 -2,618 -7,886 13.82%
NP 60,249 41,718 33,324 34,792 17,049 26,504 28,012 13.60%
-
NP to SH 60,196 41,666 33,250 34,726 16,997 26,504 28,012 13.58%
-
Tax Rate 22.17% 22.49% 20.64% 16.67% 32.38% 8.99% 21.97% -
Total Cost 326,025 309,537 276,396 239,885 218,244 194,370 174,673 10.95%
-
Net Worth 237,021 199,999 187,324 161,230 152,975 136,661 123,582 11.45%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 21,821 9,749 8,991 11,988 9,773 - - -
Div Payout % 36.25% 23.40% 27.04% 34.52% 57.50% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 237,021 199,999 187,324 161,230 152,975 136,661 123,582 11.45%
NOSH 1,128,674 625,000 624,414 620,119 637,399 621,187 617,911 10.55%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 15.60% 11.88% 10.76% 12.67% 7.25% 12.00% 13.82% -
ROE 25.40% 20.83% 17.75% 21.54% 11.11% 19.39% 22.67% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 34.22 56.20 49.60 44.29 36.91 35.56 32.80 0.70%
EPS 5.33 6.67 5.33 5.60 2.67 4.27 4.53 2.74%
DPS 1.93 1.56 1.44 1.93 1.53 0.00 0.00 -
NAPS 0.21 0.32 0.30 0.26 0.24 0.22 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 614,499
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 23.84 21.68 19.12 16.96 14.52 13.63 12.51 11.33%
EPS 3.72 2.57 2.05 2.14 1.05 1.64 1.73 13.59%
DPS 1.35 0.60 0.56 0.74 0.60 0.00 0.00 -
NAPS 0.1463 0.1235 0.1156 0.0995 0.0944 0.0844 0.0763 11.44%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 0.57 0.27 0.26 0.40 0.29 0.42 0.50 -
P/RPS 1.67 0.48 0.52 0.90 0.79 1.18 1.52 1.57%
P/EPS 10.69 4.05 4.88 7.14 10.87 9.84 11.03 -0.52%
EY 9.36 24.69 20.48 14.00 9.20 10.16 9.07 0.52%
DY 3.39 5.78 5.54 4.83 5.29 0.00 0.00 -
P/NAPS 2.71 0.84 0.87 1.54 1.21 1.91 2.50 1.35%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 12/03/10 20/03/09 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 -
Price 0.60 0.28 0.26 0.47 0.32 0.38 0.56 -
P/RPS 1.75 0.50 0.52 1.06 0.87 1.07 1.71 0.38%
P/EPS 11.25 4.20 4.88 8.39 12.00 8.91 12.35 -1.54%
EY 8.89 23.81 20.48 11.91 8.33 11.23 8.10 1.56%
DY 3.22 5.57 5.54 4.11 4.79 0.00 0.00 -
P/NAPS 2.86 0.88 0.87 1.81 1.33 1.73 2.80 0.35%

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