[NTPM] QoQ Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 1.79%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 220,874 214,858 209,592 201,354 202,685 202,292 199,244 7.07%
PBT 29,122 30,084 28,080 35,052 35,898 35,988 36,944 -14.60%
Tax -2,618 -2,782 -1,420 -6,538 -7,886 -6,278 -8,136 -52.88%
NP 26,504 27,302 26,660 28,514 28,012 29,710 28,808 -5.38%
-
NP to SH 26,504 27,302 26,660 28,514 28,012 29,710 28,808 -5.38%
-
Tax Rate 8.99% 9.25% 5.06% 18.65% 21.97% 17.44% 22.02% -
Total Cost 194,370 187,556 182,932 172,840 174,673 172,582 170,436 9.11%
-
Net Worth 136,661 130,304 133,299 130,172 123,582 117,602 114,031 12.76%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 11,901 - - - -
Div Payout % - - - 41.74% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 136,661 130,304 133,299 130,172 123,582 117,602 114,031 12.76%
NOSH 621,187 620,499 605,909 619,869 617,911 618,958 600,166 2.31%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 12.00% 12.71% 12.72% 14.16% 13.82% 14.69% 14.46% -
ROE 19.39% 20.95% 20.00% 21.90% 22.67% 25.26% 25.26% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 35.56 34.63 34.59 32.48 32.80 32.68 33.20 4.66%
EPS 4.27 4.40 4.40 4.60 4.53 4.80 4.80 -7.47%
DPS 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.21 0.20 0.19 0.19 10.21%
Adjusted Per Share Value based on latest NOSH - 625,416
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 19.66 19.13 18.66 17.93 18.05 18.01 17.74 7.05%
EPS 2.36 2.43 2.37 2.54 2.49 2.65 2.56 -5.25%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.1217 0.116 0.1187 0.1159 0.11 0.1047 0.1015 12.80%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.42 0.43 0.47 0.49 0.50 0.55 0.56 -
P/RPS 1.18 1.24 1.36 1.51 1.52 1.68 1.69 -21.21%
P/EPS 9.84 9.77 10.68 10.65 11.03 11.46 11.67 -10.70%
EY 10.16 10.23 9.36 9.39 9.07 8.73 8.57 11.95%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 2.14 2.33 2.50 2.89 2.95 -25.06%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 26/09/03 -
Price 0.38 0.43 0.44 0.43 0.56 0.50 0.57 -
P/RPS 1.07 1.24 1.27 1.32 1.71 1.53 1.72 -27.02%
P/EPS 8.91 9.77 10.00 9.35 12.35 10.42 11.87 -17.33%
EY 11.23 10.23 10.00 10.70 8.10 9.60 8.42 21.05%
DY 0.00 0.00 0.00 4.47 0.00 0.00 0.00 -
P/NAPS 1.73 2.05 2.00 2.05 2.80 2.63 3.00 -30.60%

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