[NTPM] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 4.15%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 349,132 306,173 309,720 294,996 292,284 270,730 274,677 17.35%
PBT 51,372 41,618 41,992 35,972 33,888 38,112 41,754 14.83%
Tax -10,456 -8,455 -8,668 -6,954 -6,080 -5,871 -6,962 31.17%
NP 40,916 33,163 33,324 29,018 27,808 32,241 34,792 11.42%
-
NP to SH 41,036 33,121 33,250 28,974 27,820 32,190 34,726 11.78%
-
Tax Rate 20.35% 20.32% 20.64% 19.33% 17.94% 15.40% 16.67% -
Total Cost 308,216 273,010 276,396 265,978 264,476 238,489 239,885 18.20%
-
Net Worth 198,768 99,223 187,324 171,324 185,969 167,368 161,230 14.98%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 25,115 8,991 - - 20,952 11,988 -
Div Payout % - 75.83% 27.04% - - 65.09% 34.52% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 198,768 99,223 187,324 171,324 185,969 167,368 161,230 14.98%
NOSH 641,187 620,145 624,414 611,874 641,272 619,884 620,119 2.25%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.72% 10.83% 10.76% 9.84% 9.51% 11.91% 12.67% -
ROE 20.65% 33.38% 17.75% 16.91% 14.96% 19.23% 21.54% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 54.45 49.37 49.60 48.21 45.58 43.67 44.29 14.77%
EPS 6.40 2.90 5.33 4.60 4.40 5.20 5.60 9.31%
DPS 0.00 4.05 1.44 0.00 0.00 3.38 1.93 -
NAPS 0.31 0.16 0.30 0.28 0.29 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 635,916
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 31.08 27.26 27.57 26.26 26.02 24.10 24.45 17.36%
EPS 3.65 2.95 2.96 2.58 2.48 2.87 3.09 11.75%
DPS 0.00 2.24 0.80 0.00 0.00 1.87 1.07 -
NAPS 0.177 0.0883 0.1668 0.1525 0.1656 0.149 0.1435 15.02%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.27 0.26 0.46 0.49 0.46 0.40 -
P/RPS 0.94 0.55 0.52 0.95 1.08 1.05 0.90 2.94%
P/EPS 7.97 5.06 4.88 9.71 11.29 8.86 7.14 7.61%
EY 12.55 19.78 20.48 10.29 8.85 11.29 14.00 -7.03%
DY 0.00 15.00 5.54 0.00 0.00 7.35 4.83 -
P/NAPS 1.65 1.69 0.87 1.64 1.69 1.70 1.54 4.71%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 -
Price 0.29 0.28 0.26 0.47 0.49 0.47 0.47 -
P/RPS 0.53 0.57 0.52 0.97 1.08 1.08 1.06 -37.03%
P/EPS 4.53 5.24 4.88 9.93 11.29 9.05 8.39 -33.71%
EY 22.07 19.07 20.48 10.08 8.85 11.05 11.91 50.92%
DY 0.00 14.46 5.54 0.00 0.00 7.19 4.11 -
P/NAPS 0.94 1.75 0.87 1.68 1.69 1.74 1.81 -35.41%

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