[NTPM] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 219,009 203,941 190,099 182,542 6.25%
PBT 22,043 32,835 34,493 37,293 -16.06%
Tax 719 -4,858 -6,550 -9,355 -
NP 22,762 27,977 27,943 27,938 -6.59%
-
NP to SH 22,754 27,977 27,943 27,938 -6.60%
-
Tax Rate -3.26% 14.80% 18.99% 25.09% -
Total Cost 196,247 175,964 162,156 154,604 8.26%
-
Net Worth 221,759 133,299 114,031 0 -
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - 12,007 6,095 - -
Div Payout % - 42.92% 21.81% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 221,759 133,299 114,031 0 -
NOSH 923,999 605,909 600,166 644,833 12.72%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 10.39% 13.72% 14.70% 15.30% -
ROE 10.26% 20.99% 24.50% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 23.70 33.66 31.67 28.31 -5.74%
EPS 2.46 4.62 4.66 4.33 -17.16%
DPS 0.00 1.98 1.02 0.00 -
NAPS 0.24 0.22 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 644,833
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 19.50 18.16 16.92 16.25 6.25%
EPS 2.03 2.49 2.49 2.49 -6.57%
DPS 0.00 1.07 0.54 0.00 -
NAPS 0.1974 0.1187 0.1015 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/07/05 30/07/04 31/07/03 - -
Price 0.37 0.47 0.56 0.00 -
P/RPS 1.56 1.40 1.77 0.00 -
P/EPS 15.03 10.18 12.03 0.00 -
EY 6.66 9.82 8.31 0.00 -
DY 0.00 4.22 1.81 0.00 -
P/NAPS 1.54 2.14 2.95 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 16/09/05 17/09/04 26/09/03 - -
Price 0.35 0.44 0.57 0.00 -
P/RPS 1.48 1.31 1.80 0.00 -
P/EPS 14.21 9.53 12.24 0.00 -
EY 7.04 10.49 8.17 0.00 -
DY 0.00 4.50 1.78 0.00 -
P/NAPS 1.46 2.00 3.00 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