[NTPM] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 8.26%
YoY- 69.44%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 93,632 84,586 74,428 67,623 58,433 55,030 51,335 10.52%
PBT 18,619 11,087 9,513 9,751 7,312 8,022 8,757 13.38%
Tax -4,064 -2,340 -1,956 -1,321 -2,316 -1,036 -1,104 24.23%
NP 14,555 8,747 7,557 8,430 4,996 6,986 7,653 11.29%
-
NP to SH 14,535 8,713 7,532 8,428 4,974 6,986 7,653 11.27%
-
Tax Rate 21.83% 21.11% 20.56% 13.55% 31.67% 12.91% 12.61% -
Total Cost 79,077 75,839 66,871 59,193 53,437 48,044 43,682 10.38%
-
Net Worth 212,434 186,707 178,056 144,479 143,002 133,369 121,172 9.79%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 212,434 186,707 178,056 144,479 143,002 133,369 121,172 9.79%
NOSH 1,118,076 622,357 635,916 602,000 621,749 635,090 637,749 9.79%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.54% 10.34% 10.15% 12.47% 8.55% 12.69% 14.91% -
ROE 6.84% 4.67% 4.23% 5.83% 3.48% 5.24% 6.32% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 8.37 13.59 11.70 11.23 9.40 8.66 8.05 0.65%
EPS 1.30 1.40 1.20 1.40 0.80 1.10 1.20 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.30 0.28 0.24 0.23 0.21 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 602,000
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 8.34 7.53 6.63 6.02 5.20 4.90 4.57 10.53%
EPS 1.29 0.78 0.67 0.75 0.44 0.62 0.68 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1662 0.1585 0.1286 0.1273 0.1187 0.1079 9.79%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.51 0.26 0.46 0.34 0.27 0.43 0.55 -
P/RPS 6.09 1.91 3.93 3.03 2.87 4.96 6.83 -1.89%
P/EPS 39.23 18.57 38.84 24.29 33.75 39.09 45.83 -2.55%
EY 2.55 5.38 2.57 4.12 2.96 2.56 2.18 2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 0.87 1.64 1.42 1.17 2.05 2.89 -1.24%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 19/12/03 -
Price 0.56 0.28 0.47 0.34 0.31 0.43 0.50 -
P/RPS 6.69 2.06 4.02 3.03 3.30 4.96 6.21 1.24%
P/EPS 43.08 20.00 39.68 24.29 38.75 39.09 41.67 0.55%
EY 2.32 5.00 2.52 4.12 2.58 2.56 2.40 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.93 1.68 1.42 1.35 2.05 2.63 1.93%

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