[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

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Quarter Result
Revenue	93,417	95,114	73,883	64,722	60,592	50,807	49,340	11.22%
YoY %	-1.78%	28.74%	14.15%	6.82%	19.26%	2.97%	-	-
Horiz. %	189.33%	192.77%	149.74%	131.18%	122.81%	102.97%	100.00%	-
PBT	17,382	18,311	10,123	6,796	6,756	4,832	8,128	13.49%
YoY %	-5.07%	80.89%	48.96%	0.59%	39.82%	-40.55%	-	-
Horiz. %	213.85%	225.28%	124.54%	83.61%	83.12%	59.45%	100.00%	-
Tax	-3,209	-3,294	-1,954	-648	1,310	3,784	-623	31.39%
YoY %	2.58%	-68.58%	-201.54%	-149.47%	-65.38%	707.38%	-	-
Horiz. %	515.09%	528.73%	313.64%	104.01%	-210.27%	-607.38%	100.00%	-
NP	14,173	15,017	8,169	6,148	8,066	8,616	7,505	11.17%
YoY %	-5.62%	83.83%	32.87%	-23.78%	-6.38%	14.80%	-	-
Horiz. %	188.85%	200.09%	108.85%	81.92%	107.48%	114.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,173	14,988	8,183	6,146	8,170	8,616	7,505	11.17%
YoY %	-5.44%	83.16%	33.14%	-24.77%	-5.18%	14.80%	-	-
Horiz. %	188.85%	199.71%	109.03%	81.89%	108.86%	114.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.46%	17.99%	19.30%	9.54%	-19.39%	-78.31%	7.66%	-
YoY %	2.61%	-6.79%	102.31%	149.20%	75.24%	-1,122.32%	-	-
Horiz. %	240.99%	234.86%	251.96%	124.54%	-253.13%	-1,022.32%	100.00%	-
Total Cost	79,244	80,097	65,714	58,574	52,526	42,191	41,835	11.22%
YoY %	-1.06%	21.89%	12.19%	11.51%	24.50%	0.85%	-	-
Horiz. %	189.42%	191.46%	157.08%	140.01%	125.56%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,046	207,526	97,222	167,103	148,473	147,702	131,337	8.81%
YoY %	5.07%	113.46%	-41.82%	12.55%	0.52%	12.46%	-	-
Horiz. %	166.02%	158.01%	74.02%	127.23%	113.05%	112.46%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	15,808	16,717	12,760	11,944	7,423	11,816	12,007	4.68%
YoY %	-5.44%	31.01%	6.83%	60.91%	-37.18%	-1.59%	-	-
Horiz. %	131.66%	139.23%	106.27%	99.48%	61.82%	98.41%	100.00%	-
Div Payout %	111.54%	111.54%	155.94%	194.35%	90.87%	137.14%	160.00%	-
YoY %	0.00%	-28.47%	-19.76%	113.88%	-33.74%	-14.29%	-	-
Horiz. %	69.71%	69.71%	97.46%	121.47%	56.79%	85.71%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	218,046	207,526	97,222	167,103	148,473	147,702	131,337	8.81%
YoY %	5.07%	113.46%	-41.82%	12.55%	0.52%	12.46%	-	-
Horiz. %	166.02%	158.01%	74.02%	127.23%	113.05%	112.46%	100.00%	-
NOSH	1,090,230	1,152,923	607,642	618,900	645,538	615,428	625,416	9.69%
YoY %	-5.44%	89.74%	-1.82%	-4.13%	4.89%	-1.60%	-	-
Horiz. %	174.32%	184.34%	97.16%	98.96%	103.22%	98.40%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	15.17%	15.79%	11.06%	9.50%	13.31%	16.96%	15.21%	-
YoY %	-3.93%	42.77%	16.42%	-28.63%	-21.52%	11.51%	-	-
Horiz. %	99.74%	103.81%	72.72%	62.46%	87.51%	111.51%	100.00%	-
ROE	6.50%	7.22%	8.42%	3.68%	5.50%	5.83%	5.71%	-
YoY %	-9.97%	-14.25%	128.80%	-33.09%	-5.66%	2.10%	-	-
Horiz. %	113.84%	126.44%	147.46%	64.45%	96.32%	102.10%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	8.57	8.25	12.16	10.46	9.39	8.26	7.89	1.38%
YoY %	3.88%	-32.15%	16.25%	11.40%	13.68%	4.69%	-	-
Horiz. %	108.62%	104.56%	154.12%	132.57%	119.01%	104.69%	100.00%	-
EPS	1.30	1.30	0.70	1.00	1.30	1.40	1.20	1.34%
YoY %	0.00%	85.71%	-30.00%	-23.08%	-7.14%	16.67%	-	-
Horiz. %	108.33%	108.33%	58.33%	83.33%	108.33%	116.67%	100.00%	-
DPS	1.45	1.45	2.10	1.93	1.15	1.92	1.92	-4.56%
YoY %	0.00%	-30.95%	8.81%	67.83%	-40.10%	0.00%	-	-
Horiz. %	75.52%	75.52%	109.38%	100.52%	59.90%	100.00%	100.00%	-
NAPS	0.20	0.18	0.16	0.27	0.23	0.24	0.21	-0.80%
YoY %	11.11%	12.50%	-40.74%	17.39%	-4.17%	14.29%	-	-
Horiz. %	95.24%	85.71%	76.19%	128.57%	109.52%	114.29%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 618,900
RPS	8.32	8.47	6.58	5.76	5.39	4.52	4.39	11.23%
YoY %	-1.77%	28.72%	14.24%	6.86%	19.25%	2.96%	-	-
Horiz. %	189.52%	192.94%	149.89%	131.21%	122.78%	102.96%	100.00%	-
EPS	1.26	1.33	0.73	0.55	0.73	0.77	0.67	11.09%
YoY %	-5.26%	82.19%	32.73%	-24.66%	-5.19%	14.93%	-	-
Horiz. %	188.06%	198.51%	108.96%	82.09%	108.96%	114.93%	100.00%	-
DPS	1.41	1.49	1.14	1.06	0.66	1.05	1.07	4.70%
YoY %	-5.37%	30.70%	7.55%	60.61%	-37.14%	-1.87%	-	-
Horiz. %	131.78%	139.25%	106.54%	99.07%	61.68%	98.13%	100.00%	-
NAPS	0.1941	0.1848	0.0866	0.1488	0.1322	0.1315	0.1169	8.81%
YoY %	5.03%	113.39%	-41.80%	12.56%	0.53%	12.49%	-	-
Horiz. %	166.04%	158.08%	74.08%	127.29%	113.09%	112.49%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	51.12%	101.80%	-49.55%	21.55%	-23.31%	-23.99%	-	-
Horiz. %	109.02%	72.14%	35.75%	70.85%	58.29%	76.01%	100.00%	-
P/EPS	44.62	28.46	20.05	46.32	26.86	27.86	40.83	1.48%
YoY %	56.78%	41.95%	-56.71%	72.45%	-3.59%	-31.77%	-	-
Horiz. %	109.28%	69.70%	49.11%	113.45%	65.78%	68.23%	100.00%	-
EY	2.24	3.51	4.99	2.16	3.72	3.59	2.45	-1.48%
YoY %	-36.18%	-29.66%	131.02%	-41.94%	3.62%	46.53%	-	-
Horiz. %	91.43%	143.27%	203.67%	88.16%	151.84%	146.53%	100.00%	-
DY	2.50	3.92	7.78	4.20	3.38	4.92	3.92	-7.21%
YoY %	-36.22%	-49.61%	85.24%	24.26%	-31.30%	25.51%	-	-
Horiz. %	63.78%	100.00%	198.47%	107.14%	86.22%	125.51%	100.00%	-
P/NAPS	2.90	2.06	1.69	1.70	1.48	1.63	2.33	3.71%
YoY %	40.78%	21.89%	-0.59%	14.86%	-9.20%	-30.04%	-	-
Horiz. %	124.46%	88.41%	72.53%	72.96%	63.52%	69.96%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	34.36%	126.52%	-48.78%	36.06%	-24.31%	-20.00%	-	-
Horiz. %	128.44%	95.60%	42.20%	82.39%	60.55%	80.00%	100.00%	-
P/EPS	46.15	33.08	20.79	47.33	24.49	25.71	35.83	4.30%
YoY %	39.51%	59.11%	-56.07%	93.26%	-4.75%	-28.24%	-	-
Horiz. %	128.80%	92.32%	58.02%	132.10%	68.35%	71.76%	100.00%	-
EY	2.17	3.02	4.81	2.11	4.08	3.89	2.79	-4.10%
YoY %	-28.15%	-37.21%	127.96%	-48.28%	4.88%	39.43%	-	-
Horiz. %	77.78%	108.24%	172.40%	75.63%	146.24%	139.43%	100.00%	-
DY	2.42	3.37	7.50	4.11	3.71	5.33	4.47	-9.71%
YoY %	-28.19%	-55.07%	82.48%	10.78%	-30.39%	19.24%	-	-
Horiz. %	54.14%	75.39%	167.79%	91.95%	83.00%	119.24%	100.00%	-
P/NAPS	3.00	2.39	1.75	1.74	1.35	1.50	2.05	6.54%
YoY %	25.52%	36.57%	0.57%	28.89%	-10.00%	-26.83%	-	-
Horiz. %	146.34%	116.59%	85.37%	84.88%	65.85%	73.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos