[NTPM] QoQ Annualized Quarter 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- -20.72%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 235,293 226,756 219,780 216,463 220,874 214,858 209,592 7.99%
PBT 25,216 19,400 9,552 26,609 29,122 30,084 28,080 -6.90%
Tax -8,166 -7,544 -5,824 -5,596 -2,618 -2,782 -1,420 219.96%
NP 17,049 11,856 3,728 21,013 26,504 27,302 26,660 -25.71%
-
NP to SH 16,997 11,796 3,696 21,013 26,504 27,302 26,660 -25.86%
-
Tax Rate 32.38% 38.89% 60.97% 21.03% 8.99% 9.25% 5.06% -
Total Cost 218,244 214,900 216,052 195,450 194,370 187,556 182,932 12.45%
-
Net Worth 152,975 150,726 221,759 136,275 136,661 130,304 133,299 9.58%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 9,773 - - 11,893 - - - -
Div Payout % 57.50% - - 56.60% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 152,975 150,726 221,759 136,275 136,661 130,304 133,299 9.58%
NOSH 637,399 655,333 923,999 619,434 621,187 620,499 605,909 3.42%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.25% 5.23% 1.70% 9.71% 12.00% 12.71% 12.72% -
ROE 11.11% 7.83% 1.67% 15.42% 19.39% 20.95% 20.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 36.91 34.60 23.79 34.95 35.56 34.63 34.59 4.41%
EPS 2.67 1.80 0.40 3.40 4.27 4.40 4.40 -28.25%
DPS 1.53 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.22 0.22 0.21 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 615,428
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.52 14.00 13.57 13.36 13.63 13.26 12.94 7.96%
EPS 1.05 0.73 0.23 1.30 1.64 1.69 1.65 -25.95%
DPS 0.60 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.0944 0.093 0.1369 0.0841 0.0844 0.0804 0.0823 9.54%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.29 0.27 0.37 0.39 0.42 0.43 0.47 -
P/RPS 0.79 0.78 1.56 1.12 1.18 1.24 1.36 -30.31%
P/EPS 10.87 15.00 92.50 11.50 9.84 9.77 10.68 1.17%
EY 9.20 6.67 1.08 8.70 10.16 10.23 9.36 -1.13%
DY 5.29 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.54 1.77 1.91 2.05 2.14 -31.55%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 17/12/04 17/09/04 -
Price 0.32 0.31 0.35 0.36 0.38 0.43 0.44 -
P/RPS 0.87 0.90 1.47 1.03 1.07 1.24 1.27 -22.23%
P/EPS 12.00 17.22 87.50 10.61 8.91 9.77 10.00 12.88%
EY 8.33 5.81 1.14 9.42 11.23 10.23 10.00 -11.43%
DY 4.79 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.46 1.64 1.73 2.05 2.00 -23.75%

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