[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 45.62%
YoY- -5.38%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 113,378 54,945 216,463 165,656 107,429 52,398 201,354 -31.73%
PBT 9,700 2,388 26,609 21,842 15,042 7,020 35,052 -57.43%
Tax -3,772 -1,456 -5,596 -1,964 -1,391 -355 -6,538 -30.62%
NP 5,928 932 21,013 19,878 13,651 6,665 28,514 -64.80%
-
NP to SH 5,898 924 21,013 19,878 13,651 6,665 28,514 -64.92%
-
Tax Rate 38.89% 60.97% 21.03% 8.99% 9.25% 5.06% 18.65% -
Total Cost 107,450 54,013 195,450 145,778 93,778 45,733 172,840 -27.09%
-
Net Worth 150,726 221,759 136,275 136,661 130,304 133,299 130,172 10.23%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 11,893 - - - 11,901 -
Div Payout % - - 56.60% - - - 41.74% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 150,726 221,759 136,275 136,661 130,304 133,299 130,172 10.23%
NOSH 655,333 923,999 619,434 621,187 620,499 605,909 619,869 3.76%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.23% 1.70% 9.71% 12.00% 12.71% 12.72% 14.16% -
ROE 3.91% 0.42% 15.42% 14.55% 10.48% 5.00% 21.90% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 17.30 5.95 34.95 26.67 17.31 8.65 32.48 -34.21%
EPS 0.90 0.10 3.40 3.20 2.20 1.10 4.60 -66.19%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.92 -
NAPS 0.23 0.24 0.22 0.22 0.21 0.22 0.21 6.23%
Adjusted Per Share Value based on latest NOSH - 622,800
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 7.00 3.39 13.36 10.23 6.63 3.23 12.43 -31.73%
EPS 0.36 0.06 1.30 1.23 0.84 0.41 1.76 -65.18%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.73 -
NAPS 0.093 0.1369 0.0841 0.0844 0.0804 0.0823 0.0804 10.16%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.27 0.37 0.39 0.42 0.43 0.47 0.49 -
P/RPS 1.56 6.22 1.12 1.57 2.48 5.43 1.51 2.18%
P/EPS 30.00 370.00 11.50 13.13 19.55 42.73 10.65 99.08%
EY 3.33 0.27 8.70 7.62 5.12 2.34 9.39 -49.80%
DY 0.00 0.00 4.92 0.00 0.00 0.00 3.92 -
P/NAPS 1.17 1.54 1.77 1.91 2.05 2.14 2.33 -36.74%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 16/12/05 16/09/05 28/06/05 18/03/05 17/12/04 17/09/04 24/06/04 -
Price 0.31 0.35 0.36 0.38 0.43 0.44 0.43 -
P/RPS 1.79 5.89 1.03 1.42 2.48 5.09 1.32 22.44%
P/EPS 34.44 350.00 10.61 11.88 19.55 40.00 9.35 137.94%
EY 2.90 0.29 9.42 8.42 5.12 2.50 10.70 -58.02%
DY 0.00 0.00 5.33 0.00 0.00 0.00 4.47 -
P/NAPS 1.35 1.46 1.64 1.73 2.05 2.00 2.05 -24.24%

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