[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -62.79%
YoY- 742.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 270,730 206,008 132,994 65,371 237,062 176,470 113,378 78.93%
PBT 38,112 31,316 19,294 9,543 25,669 18,912 9,700 149.62%
Tax -5,871 -5,222 -3,054 -1,733 -4,815 -6,125 -3,772 34.41%
NP 32,241 26,094 16,240 7,810 20,854 12,787 5,928 210.22%
-
NP to SH 32,190 26,045 16,213 7,785 20,920 12,748 5,898 210.95%
-
Tax Rate 15.40% 16.68% 15.83% 18.16% 18.76% 32.39% 38.89% -
Total Cost 238,489 179,914 116,754 57,561 216,208 163,683 107,450 70.40%
-
Net Worth 167,368 161,230 149,658 155,699 143,005 152,975 150,726 7.25%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 20,952 8,991 - - 17,098 7,330 - -
Div Payout % 65.09% 34.52% - - 81.73% 57.50% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 167,368 161,230 149,658 155,699 143,005 152,975 150,726 7.25%
NOSH 619,884 620,119 623,576 648,749 621,764 637,400 655,333 -3.64%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.91% 12.67% 12.21% 11.95% 8.80% 7.25% 5.23% -
ROE 19.23% 16.15% 10.83% 5.00% 14.63% 8.33% 3.91% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 43.67 33.22 21.33 10.08 38.13 27.69 17.30 85.70%
EPS 5.20 4.20 2.60 1.20 3.40 2.00 0.90 223.02%
DPS 3.38 1.45 0.00 0.00 2.75 1.15 0.00 -
NAPS 0.27 0.26 0.24 0.24 0.23 0.24 0.23 11.31%
Adjusted Per Share Value based on latest NOSH - 648,749
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 16.71 12.72 8.21 4.04 14.63 10.89 7.00 78.90%
EPS 1.99 1.61 1.00 0.48 1.29 0.79 0.36 213.61%
DPS 1.29 0.56 0.00 0.00 1.06 0.45 0.00 -
NAPS 0.1033 0.0995 0.0924 0.0961 0.0883 0.0944 0.093 7.27%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.46 0.40 0.34 0.31 0.34 0.29 0.27 -
P/RPS 1.05 1.20 1.59 3.08 0.89 1.05 1.56 -23.25%
P/EPS 8.86 9.52 13.08 25.83 10.11 14.50 30.00 -55.75%
EY 11.29 10.50 7.65 3.87 9.90 6.90 3.33 126.18%
DY 7.35 3.63 0.00 0.00 8.09 3.97 0.00 -
P/NAPS 1.70 1.54 1.42 1.29 1.48 1.21 1.17 28.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 16/12/05 -
Price 0.47 0.47 0.34 0.32 0.31 0.32 0.31 -
P/RPS 1.08 1.41 1.59 3.18 0.81 1.16 1.79 -28.66%
P/EPS 9.05 11.19 13.08 26.67 9.21 16.00 34.44 -59.07%
EY 11.05 8.94 7.65 3.75 10.85 6.25 2.90 144.55%
DY 7.19 3.09 0.00 0.00 8.87 3.59 0.00 -
P/NAPS 1.74 1.81 1.42 1.33 1.35 1.33 1.35 18.48%

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