[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -95.6%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 237,062 176,470 113,378 54,945 216,463 165,656 107,429 69.74%
PBT 25,669 18,912 9,700 2,388 26,609 21,842 15,042 42.94%
Tax -4,815 -6,125 -3,772 -1,456 -5,596 -1,964 -1,391 129.35%
NP 20,854 12,787 5,928 932 21,013 19,878 13,651 32.74%
-
NP to SH 20,920 12,748 5,898 924 21,013 19,878 13,651 33.02%
-
Tax Rate 18.76% 32.39% 38.89% 60.97% 21.03% 8.99% 9.25% -
Total Cost 216,208 163,683 107,450 54,013 195,450 145,778 93,778 74.78%
-
Net Worth 143,005 152,975 150,726 221,759 136,275 136,661 130,304 6.41%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 17,098 7,330 - - 11,893 - - -
Div Payout % 81.73% 57.50% - - 56.60% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 143,005 152,975 150,726 221,759 136,275 136,661 130,304 6.41%
NOSH 621,764 637,400 655,333 923,999 619,434 621,187 620,499 0.13%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 8.80% 7.25% 5.23% 1.70% 9.71% 12.00% 12.71% -
ROE 14.63% 8.33% 3.91% 0.42% 15.42% 14.55% 10.48% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 38.13 27.69 17.30 5.95 34.95 26.67 17.31 69.54%
EPS 3.40 2.00 0.90 0.10 3.40 3.20 2.20 33.77%
DPS 2.75 1.15 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.23 0.24 0.23 0.24 0.22 0.22 0.21 6.27%
Adjusted Per Share Value based on latest NOSH - 923,999
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 21.11 15.71 10.09 4.89 19.27 14.75 9.56 69.81%
EPS 1.86 1.13 0.53 0.08 1.87 1.77 1.22 32.56%
DPS 1.52 0.65 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.1273 0.1362 0.1342 0.1974 0.1213 0.1217 0.116 6.41%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.34 0.29 0.27 0.37 0.39 0.42 0.43 -
P/RPS 0.89 1.05 1.56 6.22 1.12 1.57 2.48 -49.59%
P/EPS 10.11 14.50 30.00 370.00 11.50 13.13 19.55 -35.65%
EY 9.90 6.90 3.33 0.27 8.70 7.62 5.12 55.39%
DY 8.09 3.97 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 1.48 1.21 1.17 1.54 1.77 1.91 2.05 -19.57%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 17/12/04 -
Price 0.31 0.32 0.31 0.35 0.36 0.38 0.43 -
P/RPS 0.81 1.16 1.79 5.89 1.03 1.42 2.48 -52.67%
P/EPS 9.21 16.00 34.44 350.00 10.61 11.88 19.55 -39.53%
EY 10.85 6.25 2.90 0.29 9.42 8.42 5.12 65.21%
DY 8.87 3.59 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 1.35 1.33 1.35 1.46 1.64 1.73 2.05 -24.36%

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