[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -74.88%
YoY- -6.93%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 201,354 152,014 101,146 49,811 185,752 140,918 92,761 67.72%
PBT 35,052 26,924 17,994 9,236 35,712 30,010 20,503 43.02%
Tax -6,538 -5,915 -3,139 -2,034 -7,043 -7,691 -5,261 15.60%
NP 28,514 21,009 14,855 7,202 28,669 22,319 15,242 51.88%
-
NP to SH 28,514 21,009 14,855 7,202 28,669 22,319 15,242 51.88%
-
Tax Rate 18.65% 21.97% 17.44% 22.02% 19.72% 25.63% 25.66% -
Total Cost 172,840 131,005 86,291 42,609 157,083 118,599 77,519 70.75%
-
Net Worth 130,172 123,582 117,602 114,031 112,183 109,026 101,989 17.68%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 11,901 - - - - - - -
Div Payout % 41.74% - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 130,172 123,582 117,602 114,031 112,183 109,026 101,989 17.68%
NOSH 619,869 617,911 618,958 600,166 623,239 3,891 3,891 2847.82%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 14.16% 13.82% 14.69% 14.46% 15.43% 15.84% 16.43% -
ROE 21.90% 17.00% 12.63% 6.32% 25.56% 20.47% 14.94% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 32.48 24.60 16.34 8.30 29.80 3,621.60 2,383.84 -94.31%
EPS 4.60 3.40 2.40 1.20 4.60 573.60 391.70 -94.84%
DPS 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.18 28.02 26.21 -96.00%
Adjusted Per Share Value based on latest NOSH - 600,166
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.93 13.53 9.01 4.43 16.54 12.55 8.26 67.72%
EPS 2.54 1.87 1.32 0.64 2.55 1.99 1.36 51.71%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.11 0.1047 0.1015 0.0999 0.0971 0.0908 17.68%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 - - -
Price 0.49 0.50 0.55 0.56 0.50 0.00 0.00 -
P/RPS 1.51 2.03 3.37 6.75 1.68 0.00 0.00 -
P/EPS 10.65 14.71 22.92 46.67 10.87 0.00 0.00 -
EY 9.39 6.80 4.36 2.14 9.20 0.00 0.00 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.50 2.89 2.95 2.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 19/03/04 19/12/03 26/09/03 27/06/03 21/04/03 21/04/03 -
Price 0.43 0.56 0.50 0.57 0.49 0.00 0.00 -
P/RPS 1.32 2.28 3.06 6.87 1.64 0.00 0.00 -
P/EPS 9.35 16.47 20.83 47.50 10.65 0.00 0.00 -
EY 10.70 6.07 4.80 2.11 9.39 0.00 0.00 -
DY 4.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.80 2.63 3.00 2.72 0.00 0.00 -

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