[NTPM] YoY Quarter Result on 31-Oct-2002 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -3.28%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 58,433 55,030 51,335 47,297 46,702 5.75%
PBT 7,312 8,022 8,757 10,123 10,217 -8.01%
Tax -2,316 -1,036 -1,104 -2,639 -2,903 -5.48%
NP 4,996 6,986 7,653 7,484 7,314 -9.08%
-
NP to SH 4,974 6,986 7,653 7,484 7,314 -9.18%
-
Tax Rate 31.67% 12.91% 12.61% 26.07% 28.41% -
Total Cost 53,437 48,044 43,682 39,813 39,388 7.91%
-
Net Worth 143,002 133,369 121,172 102,004 0 -
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 143,002 133,369 121,172 102,004 0 -
NOSH 621,749 635,090 637,749 3,891 3,890 255.25%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 8.55% 12.69% 14.91% 15.82% 15.66% -
ROE 3.48% 5.24% 6.32% 7.34% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 9.40 8.66 8.05 1,215.29 1,200.43 -70.22%
EPS 0.80 1.10 1.20 192.30 188.00 -74.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.19 26.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,891
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 3.61 3.40 3.17 2.92 2.88 5.80%
EPS 0.31 0.43 0.47 0.46 0.45 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0883 0.0823 0.0748 0.063 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/05 29/10/04 31/10/03 - - -
Price 0.27 0.43 0.55 0.00 0.00 -
P/RPS 2.87 4.96 6.83 0.00 0.00 -
P/EPS 33.75 39.09 45.83 0.00 0.00 -
EY 2.96 2.56 2.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.05 2.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 16/12/05 17/12/04 19/12/03 21/04/03 - -
Price 0.31 0.43 0.50 0.00 0.00 -
P/RPS 3.30 4.96 6.21 0.00 0.00 -
P/EPS 38.75 39.09 41.67 0.00 0.00 -
EY 2.58 2.56 2.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.05 2.63 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