[NTPM] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.85%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 84,791 73,014 63,091 58,227 50,868 48,157 46,938 10.35%
PBT 13,508 12,022 9,213 6,801 8,930 9,507 10,879 3.67%
Tax -3,024 -2,168 -2,353 -573 -2,776 -2,430 -3,058 -0.18%
NP 10,484 9,854 6,860 6,228 6,154 7,077 7,821 5.00%
-
NP to SH 10,451 9,832 6,850 6,228 6,154 7,077 7,821 4.94%
-
Tax Rate 22.39% 18.03% 25.54% 8.43% 31.09% 25.56% 28.11% -
Total Cost 74,307 63,160 56,231 51,999 44,714 41,080 39,117 11.28%
-
Net Worth 192,635 159,769 149,454 137,015 123,080 109,014 0 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 6,934 8,910 7,161 - - - - -
Div Payout % 66.36% 90.63% 104.55% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 192,635 159,769 149,454 137,015 123,080 109,014 0 -
NOSH 642,117 614,499 622,727 622,800 615,400 3,890 3,891 134.11%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 12.36% 13.50% 10.87% 10.70% 12.10% 14.70% 16.66% -
ROE 5.43% 6.15% 4.58% 4.55% 5.00% 6.49% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 13.20 11.88 10.13 9.35 8.27 1,237.78 1,206.31 -52.86%
EPS 1.70 1.60 1.10 1.00 1.00 181.90 201.00 -54.84%
DPS 1.08 1.45 1.15 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.24 0.22 0.20 28.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 622,800
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 7.55 6.50 5.62 5.18 4.53 4.29 4.18 10.35%
EPS 0.93 0.88 0.61 0.55 0.55 0.63 0.70 4.84%
DPS 0.62 0.79 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1422 0.1331 0.122 0.1096 0.0971 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 - - -
Price 0.26 0.40 0.29 0.42 0.50 0.00 0.00 -
P/RPS 1.97 3.37 2.86 4.49 6.05 0.00 0.00 -
P/EPS 15.97 25.00 26.36 42.00 50.00 0.00 0.00 -
EY 6.26 4.00 3.79 2.38 2.00 0.00 0.00 -
DY 4.15 3.63 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.54 1.21 1.91 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 21/04/03 - -
Price 0.26 0.47 0.32 0.38 0.56 0.00 0.00 -
P/RPS 1.97 3.96 3.16 4.06 6.77 0.00 0.00 -
P/EPS 15.97 29.37 29.09 38.00 56.00 0.00 0.00 -
EY 6.26 3.40 3.44 2.63 1.79 0.00 0.00 -
DY 4.15 3.09 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 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