[NTPM] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 21.95%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 64,722 60,592 50,807 49,340 44,834 43,438 8.29%
PBT 6,796 6,756 4,832 8,128 5,702 5,844 3.06%
Tax -648 1,310 3,784 -623 647 -779 -3.61%
NP 6,148 8,066 8,616 7,505 6,349 5,065 3.94%
-
NP to SH 6,146 8,170 8,616 7,505 6,349 5,065 3.94%
-
Tax Rate 9.54% -19.39% -78.31% 7.66% -11.35% 13.33% -
Total Cost 58,574 52,526 42,191 41,835 38,485 38,373 8.82%
-
Net Worth 167,103 148,473 147,702 131,337 114,282 15,435,586 -59.53%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 11,944 7,423 11,816 12,007 - - -
Div Payout % 194.35% 90.87% 137.14% 160.00% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 167,103 148,473 147,702 131,337 114,282 15,435,586 -59.53%
NOSH 618,900 645,538 615,428 625,416 634,900 633,124 -0.45%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 9.50% 13.31% 16.96% 15.21% 14.16% 11.66% -
ROE 3.68% 5.50% 5.83% 5.71% 5.56% 0.03% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 10.46 9.39 8.26 7.89 7.06 6.86 8.79%
EPS 1.00 1.30 1.40 1.20 1.00 0.80 4.56%
DPS 1.93 1.15 1.92 1.92 0.00 0.00 -
NAPS 0.27 0.23 0.24 0.21 0.18 24.38 -59.34%
Adjusted Per Share Value based on latest NOSH - 625,416
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 4.00 3.74 3.14 3.05 2.77 2.68 8.33%
EPS 0.38 0.50 0.53 0.46 0.39 0.31 4.15%
DPS 0.74 0.46 0.73 0.74 0.00 0.00 -
NAPS 0.1032 0.0917 0.0912 0.0811 0.0705 9.5281 -59.52%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.46 0.34 0.39 0.49 0.50 0.00 -
P/RPS 4.40 3.62 4.72 6.21 7.08 0.00 -
P/EPS 46.32 26.86 27.86 40.83 50.00 0.00 -
EY 2.16 3.72 3.59 2.45 2.00 0.00 -
DY 4.20 3.38 4.92 3.92 0.00 0.00 -
P/NAPS 1.70 1.48 1.63 2.33 2.78 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/06/07 30/06/06 28/06/05 24/06/04 27/06/03 - -
Price 0.47 0.31 0.36 0.43 0.49 0.00 -
P/RPS 4.49 3.30 4.36 5.45 6.94 0.00 -
P/EPS 47.33 24.49 25.71 35.83 49.00 0.00 -
EY 2.11 4.08 3.89 2.79 2.04 0.00 -
DY 4.11 3.71 5.33 4.47 0.00 0.00 -
P/NAPS 1.74 1.35 1.50 2.05 2.72 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