[NTPM] YoY 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- 16.66%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 101,583 91,574 84,791 73,014 63,091 58,227 50,868 12.20%
PBT 21,079 16,436 13,508 12,022 9,213 6,801 8,930 15.37%
Tax -4,522 -4,124 -3,024 -2,168 -2,353 -573 -2,776 8.46%
NP 16,557 12,312 10,484 9,854 6,860 6,228 6,154 17.91%
-
NP to SH 16,557 12,278 10,451 9,832 6,850 6,228 6,154 17.91%
-
Tax Rate 21.45% 25.09% 22.39% 18.03% 25.54% 8.43% 31.09% -
Total Cost 85,026 79,262 74,307 63,160 56,231 51,999 44,714 11.29%
-
Net Worth 231,797 196,447 192,635 159,769 149,454 137,015 123,080 11.11%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 16,005 7,182 6,934 8,910 7,161 - - -
Div Payout % 96.67% 58.50% 66.36% 90.63% 104.55% - - -
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 231,797 196,447 192,635 159,769 149,454 137,015 123,080 11.11%
NOSH 1,103,800 613,900 642,117 614,499 622,727 622,800 615,400 10.21%
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 16.30% 13.44% 12.36% 13.50% 10.87% 10.70% 12.10% -
ROE 7.14% 6.25% 5.43% 6.15% 4.58% 4.55% 5.00% -
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 9.20 14.92 13.20 11.88 10.13 9.35 8.27 1.79%
EPS 1.50 2.00 1.70 1.60 1.10 1.00 1.00 6.98%
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 9.04 8.15 7.55 6.50 5.62 5.18 4.53 12.19%
EPS 1.47 1.09 0.93 0.88 0.61 0.55 0.55 17.78%
DPS 1.42 0.64 0.62 0.79 0.64 0.00 0.00 -
NAPS 0.2064 0.1749 0.1715 0.1422 0.1331 0.122 0.1096 11.11%
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 6.19 1.81 1.97 3.37 2.86 4.49 6.05 0.38%
P/EPS 38.00 13.50 15.97 25.00 26.36 42.00 50.00 -4.46%
EY 2.63 7.41 6.26 4.00 3.79 2.38 2.00 4.66%
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 6.52 1.88 1.97 3.96 3.16 4.06 6.77 -0.62%
P/EPS 40.00 14.00 15.97 29.37 29.09 38.00 56.00 -5.44%
EY 2.50 7.14 6.26 3.40 3.44 2.63 1.79 5.72%
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