[NTPM] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 4.13%
YoY- 174.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 292,284 270,730 274,677 265,988 261,484 237,062 235,293 15.60%
PBT 33,888 38,112 41,754 38,588 38,172 25,669 25,216 21.84%
Tax -6,080 -5,871 -6,962 -6,108 -6,932 -4,815 -8,166 -17.89%
NP 27,808 32,241 34,792 32,480 31,240 20,854 17,049 38.68%
-
NP to SH 27,820 32,190 34,726 32,426 31,140 20,920 16,997 39.01%
-
Tax Rate 17.94% 15.40% 16.67% 15.83% 18.16% 18.76% 32.38% -
Total Cost 264,476 238,489 239,885 233,508 230,244 216,208 218,244 13.70%
-
Net Worth 185,969 167,368 161,230 149,658 155,699 143,005 152,975 13.94%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 20,952 11,988 - - 17,098 9,773 -
Div Payout % - 65.09% 34.52% - - 81.73% 57.50% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 185,969 167,368 161,230 149,658 155,699 143,005 152,975 13.94%
NOSH 641,272 619,884 620,119 623,576 648,749 621,764 637,399 0.40%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 9.51% 11.91% 12.67% 12.21% 11.95% 8.80% 7.25% -
ROE 14.96% 19.23% 21.54% 21.67% 20.00% 14.63% 11.11% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 45.58 43.67 44.29 42.66 40.31 38.13 36.91 15.14%
EPS 4.40 5.20 5.60 5.20 4.80 3.40 2.67 39.64%
DPS 0.00 3.38 1.93 0.00 0.00 2.75 1.53 -
NAPS 0.29 0.27 0.26 0.24 0.24 0.23 0.24 13.48%
Adjusted Per Share Value based on latest NOSH - 602,000
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 18.04 16.71 16.96 16.42 16.14 14.63 14.52 15.61%
EPS 1.72 1.99 2.14 2.00 1.92 1.29 1.05 39.08%
DPS 0.00 1.29 0.74 0.00 0.00 1.06 0.60 -
NAPS 0.1148 0.1033 0.0995 0.0924 0.0961 0.0883 0.0944 13.97%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.49 0.46 0.40 0.34 0.31 0.34 0.29 -
P/RPS 1.08 1.05 0.90 0.80 0.77 0.89 0.79 23.24%
P/EPS 11.29 8.86 7.14 6.54 6.46 10.11 10.87 2.56%
EY 8.85 11.29 14.00 15.29 15.48 9.90 9.20 -2.55%
DY 0.00 7.35 4.83 0.00 0.00 8.09 5.29 -
P/NAPS 1.69 1.70 1.54 1.42 1.29 1.48 1.21 25.02%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 -
Price 0.49 0.47 0.47 0.34 0.32 0.31 0.32 -
P/RPS 1.08 1.08 1.06 0.80 0.79 0.81 0.87 15.55%
P/EPS 11.29 9.05 8.39 6.54 6.67 9.21 12.00 -3.99%
EY 8.85 11.05 11.91 15.29 15.00 10.85 8.33 4.13%
DY 0.00 7.19 4.11 0.00 0.00 8.87 4.79 -
P/NAPS 1.69 1.74 1.81 1.42 1.33 1.35 1.33 17.36%

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