[NTPM] YoY Quarter Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 8.3%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 106,473 93,632 84,586 74,428 67,623 58,433 55,030 11.62%
PBT 15,818 18,619 11,087 9,513 9,751 7,312 8,022 11.97%
Tax -3,483 -4,064 -2,340 -1,956 -1,321 -2,316 -1,036 22.38%
NP 12,335 14,555 8,747 7,557 8,430 4,996 6,986 9.93%
-
NP to SH 12,335 14,535 8,713 7,532 8,428 4,974 6,986 9.93%
-
Tax Rate 22.02% 21.83% 21.11% 20.56% 13.55% 31.67% 12.91% -
Total Cost 94,138 79,077 75,839 66,871 59,193 53,437 48,044 11.85%
-
Net Worth 235,486 212,434 186,707 178,056 144,479 143,002 133,369 9.93%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 235,486 212,434 186,707 178,056 144,479 143,002 133,369 9.93%
NOSH 1,121,363 1,118,076 622,357 635,916 602,000 621,749 635,090 9.93%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.59% 15.54% 10.34% 10.15% 12.47% 8.55% 12.69% -
ROE 5.24% 6.84% 4.67% 4.23% 5.83% 3.48% 5.24% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 9.49 8.37 13.59 11.70 11.23 9.40 8.66 1.53%
EPS 1.10 1.30 1.40 1.20 1.40 0.80 1.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.30 0.28 0.24 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 635,916
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 9.48 8.34 7.53 6.63 6.02 5.20 4.90 11.62%
EPS 1.10 1.29 0.78 0.67 0.75 0.44 0.62 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.1891 0.1662 0.1585 0.1286 0.1273 0.1187 9.94%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.57 0.51 0.26 0.46 0.34 0.27 0.43 -
P/RPS 6.00 6.09 1.91 3.93 3.03 2.87 4.96 3.22%
P/EPS 51.82 39.23 18.57 38.84 24.29 33.75 39.09 4.80%
EY 1.93 2.55 5.38 2.57 4.12 2.96 2.56 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.68 0.87 1.64 1.42 1.17 2.05 4.75%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 -
Price 0.56 0.56 0.28 0.47 0.34 0.31 0.43 -
P/RPS 5.90 6.69 2.06 4.02 3.03 3.30 4.96 2.93%
P/EPS 50.91 43.08 20.00 39.68 24.29 38.75 39.09 4.49%
EY 1.96 2.32 5.00 2.52 4.12 2.58 2.56 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.95 0.93 1.68 1.42 1.35 2.05 4.50%

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