[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 60.64%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 147,498 73,071 270,730 206,008 132,994 65,371 237,062 -27.05%
PBT 17,986 8,472 38,112 31,316 19,294 9,543 25,669 -21.05%
Tax -3,477 -1,520 -5,871 -5,222 -3,054 -1,733 -4,815 -19.46%
NP 14,509 6,952 32,241 26,094 16,240 7,810 20,854 -21.43%
-
NP to SH 14,487 6,955 32,190 26,045 16,213 7,785 20,920 -21.67%
-
Tax Rate 19.33% 17.94% 15.40% 16.68% 15.83% 18.16% 18.76% -
Total Cost 132,989 66,119 238,489 179,914 116,754 57,561 216,208 -27.60%
-
Net Worth 171,324 185,969 167,368 161,230 149,658 155,699 143,005 12.76%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 20,952 8,991 - - 17,098 -
Div Payout % - - 65.09% 34.52% - - 81.73% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 171,324 185,969 167,368 161,230 149,658 155,699 143,005 12.76%
NOSH 611,874 641,272 619,884 620,119 623,576 648,749 621,764 -1.06%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 9.84% 9.51% 11.91% 12.67% 12.21% 11.95% 8.80% -
ROE 8.46% 3.74% 19.23% 16.15% 10.83% 5.00% 14.63% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 24.11 11.39 43.67 33.22 21.33 10.08 38.13 -26.26%
EPS 2.30 1.10 5.20 4.20 2.60 1.20 3.40 -22.88%
DPS 0.00 0.00 3.38 1.45 0.00 0.00 2.75 -
NAPS 0.28 0.29 0.27 0.26 0.24 0.24 0.23 13.97%
Adjusted Per Share Value based on latest NOSH - 614,499
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 9.10 4.51 16.71 12.72 8.21 4.04 14.63 -27.06%
EPS 0.89 0.43 1.99 1.61 1.00 0.48 1.29 -21.86%
DPS 0.00 0.00 1.29 0.56 0.00 0.00 1.06 -
NAPS 0.1058 0.1148 0.1033 0.0995 0.0924 0.0961 0.0883 12.77%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.46 0.49 0.46 0.40 0.34 0.31 0.34 -
P/RPS 1.91 4.30 1.05 1.20 1.59 3.08 0.89 66.14%
P/EPS 19.43 45.18 8.86 9.52 13.08 25.83 10.11 54.39%
EY 5.15 2.21 11.29 10.50 7.65 3.87 9.90 -35.24%
DY 0.00 0.00 7.35 3.63 0.00 0.00 8.09 -
P/NAPS 1.64 1.69 1.70 1.54 1.42 1.29 1.48 7.06%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 -
Price 0.47 0.49 0.47 0.47 0.34 0.32 0.31 -
P/RPS 1.95 4.30 1.08 1.41 1.59 3.18 0.81 79.33%
P/EPS 19.85 45.18 9.05 11.19 13.08 26.67 9.21 66.61%
EY 5.04 2.21 11.05 8.94 7.65 3.75 10.85 -39.93%
DY 0.00 0.00 7.19 3.09 0.00 0.00 8.87 -
P/NAPS 1.68 1.69 1.74 1.81 1.42 1.33 1.35 15.64%

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