[NTPM] YoY Quarter Result on 31-Oct-2005 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 438.31%
YoY- -28.8%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 84,586 74,428 67,623 58,433 55,030 51,335 47,297 10.16%
PBT 11,087 9,513 9,751 7,312 8,022 8,757 10,123 1.52%
Tax -2,340 -1,956 -1,321 -2,316 -1,036 -1,104 -2,639 -1.98%
NP 8,747 7,557 8,430 4,996 6,986 7,653 7,484 2.63%
-
NP to SH 8,713 7,532 8,428 4,974 6,986 7,653 7,484 2.56%
-
Tax Rate 21.11% 20.56% 13.55% 31.67% 12.91% 12.61% 26.07% -
Total Cost 75,839 66,871 59,193 53,437 48,044 43,682 39,813 11.32%
-
Net Worth 186,707 178,056 144,479 143,002 133,369 121,172 102,004 10.59%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 186,707 178,056 144,479 143,002 133,369 121,172 102,004 10.59%
NOSH 622,357 635,916 602,000 621,749 635,090 637,749 3,891 132.80%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 10.34% 10.15% 12.47% 8.55% 12.69% 14.91% 15.82% -
ROE 4.67% 4.23% 5.83% 3.48% 5.24% 6.32% 7.34% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 13.59 11.70 11.23 9.40 8.66 8.05 1,215.29 -52.67%
EPS 1.40 1.20 1.40 0.80 1.10 1.20 192.30 -55.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.24 0.23 0.21 0.19 26.21 -52.49%
Adjusted Per Share Value based on latest NOSH - 621,749
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 5.22 4.59 4.17 3.61 3.40 3.17 2.92 10.15%
EPS 0.54 0.46 0.52 0.31 0.43 0.47 0.46 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1099 0.0892 0.0883 0.0823 0.0748 0.063 10.58%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 0.26 0.46 0.34 0.27 0.43 0.55 0.00 -
P/RPS 1.91 3.93 3.03 2.87 4.96 6.83 0.00 -
P/EPS 18.57 38.84 24.29 33.75 39.09 45.83 0.00 -
EY 5.38 2.57 4.12 2.96 2.56 2.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.64 1.42 1.17 2.05 2.89 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 19/12/03 21/04/03 -
Price 0.28 0.47 0.34 0.31 0.43 0.50 0.00 -
P/RPS 2.06 4.02 3.03 3.30 4.96 6.21 0.00 -
P/EPS 20.00 39.68 24.29 38.75 39.09 41.67 0.00 -
EY 5.00 2.52 4.12 2.58 2.56 2.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.68 1.42 1.35 2.05 2.63 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