[NTPM] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 4.06%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 306,173 270,730 237,061 216,462 201,354 185,752 10.49%
PBT 41,616 38,112 25,669 26,675 35,051 35,610 3.16%
Tax -8,454 -5,870 -4,815 1,820 -6,537 -7,131 3.45%
NP 33,162 32,242 20,854 28,495 28,514 28,479 3.08%
-
NP to SH 33,121 32,191 20,918 28,495 28,514 28,479 3.06%
-
Tax Rate 20.31% 15.40% 18.76% -6.82% 18.65% 20.03% -
Total Cost 273,011 238,488 216,207 187,967 172,840 157,273 11.64%
-
Net Worth 97,222 167,103 148,473 147,702 131,337 114,282 -3.17%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 19,695 20,855 14,585 11,816 12,007 6,095 26.40%
Div Payout % 59.46% 64.79% 69.72% 41.47% 42.11% 21.40% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 97,222 167,103 148,473 147,702 131,337 114,282 -3.17%
NOSH 607,642 618,900 645,538 615,428 625,416 634,900 -0.87%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 10.83% 11.91% 8.80% 13.16% 14.16% 15.33% -
ROE 34.07% 19.26% 14.09% 19.29% 21.71% 24.92% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 50.39 43.74 36.72 35.17 32.20 29.26 11.47%
EPS 5.45 5.20 3.24 4.63 4.56 4.49 3.94%
DPS 3.24 3.37 2.26 1.92 1.92 0.96 27.50%
NAPS 0.16 0.27 0.23 0.24 0.21 0.18 -2.32%
Adjusted Per Share Value based on latest NOSH - 615,428
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 27.26 24.10 21.11 19.27 17.93 16.54 10.49%
EPS 2.95 2.87 1.86 2.54 2.54 2.54 3.03%
DPS 1.75 1.86 1.30 1.05 1.07 0.54 26.47%
NAPS 0.0866 0.1488 0.1322 0.1315 0.1169 0.1017 -3.16%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.27 0.46 0.34 0.39 0.49 0.50 -
P/RPS 0.54 1.05 0.93 1.11 1.52 1.71 -20.56%
P/EPS 4.95 8.84 10.49 8.42 10.75 11.15 -14.97%
EY 20.19 11.31 9.53 11.87 9.30 8.97 17.59%
DY 12.00 7.33 6.65 4.92 3.92 1.92 44.21%
P/NAPS 1.69 1.70 1.48 1.63 2.33 2.78 -9.46%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 27/06/08 28/06/07 30/06/06 28/06/05 24/06/04 - -
Price 0.28 0.47 0.31 0.36 0.43 0.00 -
P/RPS 0.56 1.07 0.84 1.02 1.34 0.00 -
P/EPS 5.14 9.04 9.57 7.78 9.43 0.00 -
EY 19.47 11.07 10.45 12.86 10.60 0.00 -
DY 11.58 7.17 7.29 5.33 4.47 0.00 -
P/NAPS 1.75 1.74 1.35 1.50 2.05 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