[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -76.63%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 216,463 165,656 107,429 52,398 201,354 152,014 101,146 66.14%
PBT 26,609 21,842 15,042 7,020 35,052 26,924 17,994 29.82%
Tax -5,596 -1,964 -1,391 -355 -6,538 -5,915 -3,139 47.07%
NP 21,013 19,878 13,651 6,665 28,514 21,009 14,855 26.03%
-
NP to SH 21,013 19,878 13,651 6,665 28,514 21,009 14,855 26.03%
-
Tax Rate 21.03% 8.99% 9.25% 5.06% 18.65% 21.97% 17.44% -
Total Cost 195,450 145,778 93,778 45,733 172,840 131,005 86,291 72.55%
-
Net Worth 136,275 136,661 130,304 133,299 130,172 123,582 117,602 10.33%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 11,893 - - - 11,901 - - -
Div Payout % 56.60% - - - 41.74% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 136,275 136,661 130,304 133,299 130,172 123,582 117,602 10.33%
NOSH 619,434 621,187 620,499 605,909 619,869 617,911 618,958 0.05%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 9.71% 12.00% 12.71% 12.72% 14.16% 13.82% 14.69% -
ROE 15.42% 14.55% 10.48% 5.00% 21.90% 17.00% 12.63% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 34.95 26.67 17.31 8.65 32.48 24.60 16.34 66.08%
EPS 3.40 3.20 2.20 1.10 4.60 3.40 2.40 26.16%
DPS 1.92 0.00 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.21 0.20 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 605,909
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 13.36 10.23 6.63 3.23 12.43 9.38 6.24 66.19%
EPS 1.30 1.23 0.84 0.41 1.76 1.30 0.92 25.94%
DPS 0.73 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.0841 0.0844 0.0804 0.0823 0.0804 0.0763 0.0726 10.30%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.39 0.42 0.43 0.47 0.49 0.50 0.55 -
P/RPS 1.12 1.57 2.48 5.43 1.51 2.03 3.37 -52.05%
P/EPS 11.50 13.13 19.55 42.73 10.65 14.71 22.92 -36.88%
EY 8.70 7.62 5.12 2.34 9.39 6.80 4.36 58.56%
DY 4.92 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.77 1.91 2.05 2.14 2.33 2.50 2.89 -27.90%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 -
Price 0.36 0.38 0.43 0.44 0.43 0.56 0.50 -
P/RPS 1.03 1.42 2.48 5.09 1.32 2.28 3.06 -51.64%
P/EPS 10.61 11.88 19.55 40.00 9.35 16.47 20.83 -36.24%
EY 9.42 8.42 5.12 2.50 10.70 6.07 4.80 56.81%
DY 5.33 0.00 0.00 0.00 4.47 0.00 0.00 -
P/NAPS 1.64 1.73 2.05 2.00 2.05 2.80 2.63 -27.03%

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