[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 72.14%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 171,869 87,283 306,173 232,290 147,498 73,071 270,730 -26.03%
PBT 23,931 12,843 41,618 31,494 17,986 8,472 38,112 -26.56%
Tax -4,954 -2,614 -8,455 -6,501 -3,477 -1,520 -5,871 -10.65%
NP 18,977 10,229 33,163 24,993 14,509 6,952 32,241 -29.65%
-
NP to SH 18,972 10,259 33,121 24,938 14,487 6,955 32,190 -29.59%
-
Tax Rate 20.70% 20.35% 20.32% 20.64% 19.33% 17.94% 15.40% -
Total Cost 152,892 77,054 273,010 207,297 132,989 66,119 238,489 -25.55%
-
Net Worth 189,720 198,768 99,223 187,324 171,324 185,969 167,368 8.67%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 25,115 6,743 - - 20,952 -
Div Payout % - - 75.83% 27.04% - - 65.09% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 189,720 198,768 99,223 187,324 171,324 185,969 167,368 8.67%
NOSH 632,400 641,187 620,145 624,414 611,874 641,272 619,884 1.33%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 11.04% 11.72% 10.83% 10.76% 9.84% 9.51% 11.91% -
ROE 10.00% 5.16% 33.38% 13.31% 8.46% 3.74% 19.23% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 27.18 13.61 49.37 37.20 24.11 11.39 43.67 -26.99%
EPS 3.00 1.60 2.90 4.00 2.30 1.10 5.20 -30.58%
DPS 0.00 0.00 4.05 1.08 0.00 0.00 3.38 -
NAPS 0.30 0.31 0.16 0.30 0.28 0.29 0.27 7.24%
Adjusted Per Share Value based on latest NOSH - 642,117
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 10.61 5.39 18.90 14.34 9.10 4.51 16.71 -26.02%
EPS 1.17 0.63 2.04 1.54 0.89 0.43 1.99 -29.70%
DPS 0.00 0.00 1.55 0.42 0.00 0.00 1.29 -
NAPS 0.1171 0.1227 0.0612 0.1156 0.1058 0.1148 0.1033 8.67%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.26 0.51 0.27 0.26 0.46 0.49 0.46 -
P/RPS 0.96 3.75 0.55 0.70 1.91 4.30 1.05 -5.77%
P/EPS 8.67 31.88 5.06 6.51 19.43 45.18 8.86 -1.42%
EY 11.54 3.14 19.78 15.36 5.15 2.21 11.29 1.46%
DY 0.00 0.00 15.00 4.15 0.00 0.00 7.35 -
P/NAPS 0.87 1.65 1.69 0.87 1.64 1.69 1.70 -35.88%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 22/12/08 19/09/08 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 -
Price 0.28 0.29 0.28 0.26 0.47 0.49 0.47 -
P/RPS 1.03 2.13 0.57 0.70 1.95 4.30 1.08 -3.09%
P/EPS 9.33 18.13 5.24 6.51 19.85 45.18 9.05 2.04%
EY 10.71 5.52 19.07 15.36 5.04 2.21 11.05 -2.05%
DY 0.00 0.00 14.46 4.15 0.00 0.00 7.19 -
P/NAPS 0.93 0.94 1.75 0.87 1.68 1.69 1.74 -34.01%

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