[NTPM] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -37.49%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 93,417 95,114 73,883 64,722 60,592 50,807 49,340 11.22%
PBT 17,382 18,311 10,123 6,796 6,756 4,832 8,128 13.49%
Tax -3,209 -3,294 -1,954 -648 1,310 3,784 -623 31.39%
NP 14,173 15,017 8,169 6,148 8,066 8,616 7,505 11.17%
-
NP to SH 14,173 14,988 8,183 6,146 8,170 8,616 7,505 11.17%
-
Tax Rate 18.46% 17.99% 19.30% 9.54% -19.39% -78.31% 7.66% -
Total Cost 79,244 80,097 65,714 58,574 52,526 42,191 41,835 11.22%
-
Net Worth 218,046 207,526 97,222 167,103 148,473 147,702 131,337 8.81%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 15,808 16,717 12,760 11,944 7,423 11,816 12,007 4.68%
Div Payout % 111.54% 111.54% 155.94% 194.35% 90.87% 137.14% 160.00% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 218,046 207,526 97,222 167,103 148,473 147,702 131,337 8.81%
NOSH 1,090,230 1,152,923 607,642 618,900 645,538 615,428 625,416 9.69%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 15.17% 15.79% 11.06% 9.50% 13.31% 16.96% 15.21% -
ROE 6.50% 7.22% 8.42% 3.68% 5.50% 5.83% 5.71% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 8.57 8.25 12.16 10.46 9.39 8.26 7.89 1.38%
EPS 1.30 1.30 0.70 1.00 1.30 1.40 1.20 1.34%
DPS 1.45 1.45 2.10 1.93 1.15 1.92 1.92 -4.56%
NAPS 0.20 0.18 0.16 0.27 0.23 0.24 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 618,900
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 5.77 5.87 4.56 4.00 3.74 3.14 3.05 11.20%
EPS 0.87 0.93 0.51 0.38 0.50 0.53 0.46 11.20%
DPS 0.98 1.03 0.79 0.74 0.46 0.73 0.74 4.79%
NAPS 0.1346 0.1281 0.06 0.1032 0.0917 0.0912 0.0811 8.80%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.58 0.37 0.27 0.46 0.34 0.39 0.49 -
P/RPS 6.77 4.48 2.22 4.40 3.62 4.72 6.21 1.44%
P/EPS 44.62 28.46 20.05 46.32 26.86 27.86 40.83 1.48%
EY 2.24 3.51 4.99 2.16 3.72 3.59 2.45 -1.48%
DY 2.50 3.92 7.78 4.20 3.38 4.92 3.92 -7.21%
P/NAPS 2.90 2.06 1.69 1.70 1.48 1.63 2.33 3.71%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 27/06/08 28/06/07 30/06/06 28/06/05 24/06/04 -
Price 0.60 0.43 0.28 0.47 0.31 0.36 0.43 -
P/RPS 7.00 5.21 2.30 4.49 3.30 4.36 5.45 4.25%
P/EPS 46.15 33.08 20.79 47.33 24.49 25.71 35.83 4.30%
EY 2.17 3.02 4.81 2.11 4.08 3.89 2.79 -4.10%
DY 2.42 3.37 7.50 4.11 3.71 5.33 4.47 -9.71%
P/NAPS 3.00 2.39 1.75 1.74 1.35 1.50 2.05 6.54%

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