[NTPM] YoY Cumulative 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- 60.64%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 289,706 263,442 232,290 206,008 176,470 165,656 152,014 11.33%
PBT 58,062 40,367 31,494 31,316 18,912 21,842 26,924 13.65%
Tax -12,875 -9,078 -6,501 -5,222 -6,125 -1,964 -5,915 13.82%
NP 45,187 31,289 24,993 26,094 12,787 19,878 21,009 13.60%
-
NP to SH 45,147 31,250 24,938 26,045 12,748 19,878 21,009 13.58%
-
Tax Rate 22.17% 22.49% 20.64% 16.68% 32.39% 8.99% 21.97% -
Total Cost 244,519 232,153 207,297 179,914 163,683 145,778 131,005 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 16,365 7,312 6,743 8,991 7,330 - - -
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 1,128,675 625,000 624,414 620,119 637,400 621,187 617,911 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 19.05% 15.63% 13.31% 16.15% 8.33% 14.55% 17.00% -
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 25.67 42.15 37.20 33.22 27.69 26.67 24.60 0.71%
EPS 4.00 5.00 4.00 4.20 2.00 3.20 3.40 2.74%
DPS 1.45 1.17 1.08 1.45 1.15 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 25.79 23.45 20.68 18.34 15.71 14.75 13.53 11.33%
EPS 4.02 2.78 2.22 2.32 1.13 1.77 1.87 13.59%
DPS 1.46 0.65 0.60 0.80 0.65 0.00 0.00 -
NAPS 0.211 0.1781 0.1668 0.1435 0.1362 0.1217 0.11 11.45%
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 2.22 0.64 0.70 1.20 1.05 1.57 2.03 1.50%
P/EPS 14.25 5.40 6.51 9.52 14.50 13.13 14.71 -0.52%
EY 7.02 18.52 15.36 10.50 6.90 7.62 6.80 0.53%
DY 2.54 4.33 4.15 3.63 3.97 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 2.34 0.66 0.70 1.41 1.16 1.42 2.28 0.43%
P/EPS 15.00 5.60 6.51 11.19 16.00 11.88 16.47 -1.54%
EY 6.67 17.86 15.36 8.94 6.25 8.42 6.07 1.58%
DY 2.42 4.18 4.15 3.09 3.59 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