[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 41.43%
YoY- -5.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 107,429 52,398 201,354 152,014 101,146 49,811 185,752 -30.46%
PBT 15,042 7,020 35,052 26,924 17,994 9,236 35,712 -43.66%
Tax -1,391 -355 -6,538 -5,915 -3,139 -2,034 -7,043 -65.91%
NP 13,651 6,665 28,514 21,009 14,855 7,202 28,669 -38.88%
-
NP to SH 13,651 6,665 28,514 21,009 14,855 7,202 28,669 -38.88%
-
Tax Rate 9.25% 5.06% 18.65% 21.97% 17.44% 22.02% 19.72% -
Total Cost 93,778 45,733 172,840 131,005 86,291 42,609 157,083 -28.98%
-
Net Worth 130,304 133,299 130,172 123,582 117,602 114,031 112,183 10.44%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 11,901 - - - - -
Div Payout % - - 41.74% - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 130,304 133,299 130,172 123,582 117,602 114,031 112,183 10.44%
NOSH 620,499 605,909 619,869 617,911 618,958 600,166 623,239 -0.29%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 12.71% 12.72% 14.16% 13.82% 14.69% 14.46% 15.43% -
ROE 10.48% 5.00% 21.90% 17.00% 12.63% 6.32% 25.56% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 17.31 8.65 32.48 24.60 16.34 8.30 29.80 -30.26%
EPS 2.20 1.10 4.60 3.40 2.40 1.20 4.60 -38.70%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.20 0.19 0.19 0.18 10.77%
Adjusted Per Share Value based on latest NOSH - 615,400
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 6.63 3.23 12.43 9.38 6.24 3.07 11.47 -30.49%
EPS 0.84 0.41 1.76 1.30 0.92 0.44 1.77 -39.02%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0823 0.0804 0.0763 0.0726 0.0704 0.0692 10.46%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.43 0.47 0.49 0.50 0.55 0.56 0.50 -
P/RPS 2.48 5.43 1.51 2.03 3.37 6.75 1.68 29.49%
P/EPS 19.55 42.73 10.65 14.71 22.92 46.67 10.87 47.62%
EY 5.12 2.34 9.39 6.80 4.36 2.14 9.20 -32.22%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.14 2.33 2.50 2.89 2.95 2.78 -18.30%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 26/09/03 27/06/03 -
Price 0.43 0.44 0.43 0.56 0.50 0.57 0.49 -
P/RPS 2.48 5.09 1.32 2.28 3.06 6.87 1.64 31.58%
P/EPS 19.55 40.00 9.35 16.47 20.83 47.50 10.65 49.64%
EY 5.12 2.50 10.70 6.07 4.80 2.11 9.39 -33.13%
DY 0.00 0.00 4.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.00 2.05 2.80 2.63 3.00 2.72 -17.11%

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