[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 28.45%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 152,014 101,146 49,811 185,752 140,918 92,761 45,464 123.11%
PBT 26,924 17,994 9,236 35,712 30,010 20,503 10,353 88.78%
Tax -5,915 -3,139 -2,034 -7,043 -7,691 -5,261 -2,615 72.05%
NP 21,009 14,855 7,202 28,669 22,319 15,242 7,738 94.26%
-
NP to SH 21,009 14,855 7,202 28,669 22,319 15,242 7,738 94.26%
-
Tax Rate 21.97% 17.44% 22.02% 19.72% 25.63% 25.66% 25.26% -
Total Cost 131,005 86,291 42,609 157,083 118,599 77,519 37,726 128.79%
-
Net Worth 123,582 117,602 114,031 112,183 109,026 101,989 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,582 117,602 114,031 112,183 109,026 101,989 0 -
NOSH 617,911 618,958 600,166 623,239 3,891 3,891 644,833 -2.79%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.82% 14.69% 14.46% 15.43% 15.84% 16.43% 17.02% -
ROE 17.00% 12.63% 6.32% 25.56% 20.47% 14.94% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 24.60 16.34 8.30 29.80 3,621.60 2,383.84 7.05 129.53%
EPS 3.40 2.40 1.20 4.60 573.60 391.70 1.20 99.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 28.02 26.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 634,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 13.53 9.01 4.43 16.54 12.55 8.26 4.05 122.98%
EPS 1.87 1.32 0.64 2.55 1.99 1.36 0.69 94.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1047 0.1015 0.0999 0.0971 0.0908 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 - - - -
Price 0.50 0.55 0.56 0.50 0.00 0.00 0.00 -
P/RPS 2.03 3.37 6.75 1.68 0.00 0.00 0.00 -
P/EPS 14.71 22.92 46.67 10.87 0.00 0.00 0.00 -
EY 6.80 4.36 2.14 9.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.89 2.95 2.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 - -
Price 0.56 0.50 0.57 0.49 0.00 0.00 0.00 -
P/RPS 2.28 3.06 6.87 1.64 0.00 0.00 0.00 -
P/EPS 16.47 20.83 47.50 10.65 0.00 0.00 0.00 -
EY 6.07 4.80 2.11 9.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.63 3.00 2.72 0.00 0.00 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