[NTPM] QoQ Cumulative 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- 5.71%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 176,470 113,378 54,945 216,463 165,656 107,429 52,398 124.18%
PBT 18,912 9,700 2,388 26,609 21,842 15,042 7,020 93.26%
Tax -6,125 -3,772 -1,456 -5,596 -1,964 -1,391 -355 564.25%
NP 12,787 5,928 932 21,013 19,878 13,651 6,665 54.21%
-
NP to SH 12,748 5,898 924 21,013 19,878 13,651 6,665 53.90%
-
Tax Rate 32.39% 38.89% 60.97% 21.03% 8.99% 9.25% 5.06% -
Total Cost 163,683 107,450 54,013 195,450 145,778 93,778 45,733 133.43%
-
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 7,330 - - 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 637,400 655,333 923,999 619,434 621,187 620,499 605,909 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 8.33% 3.91% 0.42% 15.42% 14.55% 10.48% 5.00% -
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 27.69 17.30 5.95 34.95 26.67 17.31 8.65 116.74%
EPS 2.00 0.90 0.10 3.40 3.20 2.20 1.10 48.80%
DPS 1.15 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 10.89 7.00 3.39 13.36 10.23 6.63 3.23 124.34%
EPS 0.79 0.36 0.06 1.30 1.23 0.84 0.41 54.65%
DPS 0.45 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 1.05 1.56 6.22 1.12 1.57 2.48 5.43 -66.46%
P/EPS 14.50 30.00 370.00 11.50 13.13 19.55 42.73 -51.25%
EY 6.90 3.33 0.27 8.70 7.62 5.12 2.34 105.22%
DY 3.97 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 1.16 1.79 5.89 1.03 1.42 2.48 5.09 -62.58%
P/EPS 16.00 34.44 350.00 10.61 11.88 19.55 40.00 -45.62%
EY 6.25 2.90 0.29 9.42 8.42 5.12 2.50 83.89%
DY 3.59 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