[NTPM] YoY Cumulative 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- 41.43%
YoY- -5.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 206,008 176,470 165,656 152,014 140,918 138,264 8.29%
PBT 31,316 18,912 21,842 26,924 30,010 30,032 0.84%
Tax -5,222 -6,125 -1,964 -5,915 -7,691 -8,703 -9.70%
NP 26,094 12,787 19,878 21,009 22,319 21,329 4.11%
-
NP to SH 26,045 12,748 19,878 21,009 22,319 21,329 4.07%
-
Tax Rate 16.68% 32.39% 8.99% 21.97% 25.63% 28.98% -
Total Cost 179,914 163,683 145,778 131,005 118,599 116,935 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 8,991 7,330 - - - - -
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 620,119 637,400 621,187 617,911 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 16.15% 8.33% 14.55% 17.00% 20.47% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 33.22 27.69 26.67 24.60 3,621.60 3,553.67 -60.70%
EPS 4.20 2.00 3.20 3.40 573.60 548.20 -62.23%
DPS 1.45 1.15 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 18.34 15.71 14.75 13.53 12.55 12.31 8.29%
EPS 2.32 1.13 1.77 1.87 1.99 1.90 4.07%
DPS 0.80 0.65 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 1.20 1.05 1.57 2.03 0.00 0.00 -
P/EPS 9.52 14.50 13.13 14.71 0.00 0.00 -
EY 10.50 6.90 7.62 6.80 0.00 0.00 -
DY 3.63 3.97 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 1.41 1.16 1.42 2.28 0.00 0.00 -
P/EPS 11.19 16.00 11.88 16.47 0.00 0.00 -
EY 8.94 6.25 8.42 6.07 0.00 0.00 -
DY 3.09 3.59 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