[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -78.39%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 306,173 232,290 147,498 73,071 270,730 206,008 132,994 74.43%
PBT 41,618 31,494 17,986 8,472 38,112 31,316 19,294 67.02%
Tax -8,455 -6,501 -3,477 -1,520 -5,871 -5,222 -3,054 97.28%
NP 33,163 24,993 14,509 6,952 32,241 26,094 16,240 61.02%
-
NP to SH 33,121 24,938 14,487 6,955 32,190 26,045 16,213 61.07%
-
Tax Rate 20.32% 20.64% 19.33% 17.94% 15.40% 16.68% 15.83% -
Total Cost 273,010 207,297 132,989 66,119 238,489 179,914 116,754 76.26%
-
Net Worth 99,223 187,324 171,324 185,969 167,368 161,230 149,658 -23.98%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 25,115 6,743 - - 20,952 8,991 - -
Div Payout % 75.83% 27.04% - - 65.09% 34.52% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 99,223 187,324 171,324 185,969 167,368 161,230 149,658 -23.98%
NOSH 620,145 624,414 611,874 641,272 619,884 620,119 623,576 -0.36%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.83% 10.76% 9.84% 9.51% 11.91% 12.67% 12.21% -
ROE 33.38% 13.31% 8.46% 3.74% 19.23% 16.15% 10.83% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 49.37 37.20 24.11 11.39 43.67 33.22 21.33 75.06%
EPS 2.90 4.00 2.30 1.10 5.20 4.20 2.60 7.55%
DPS 4.05 1.08 0.00 0.00 3.38 1.45 0.00 -
NAPS 0.16 0.30 0.28 0.29 0.27 0.26 0.24 -23.70%
Adjusted Per Share Value based on latest NOSH - 641,272
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 27.26 20.68 13.13 6.51 24.10 18.34 11.84 74.44%
EPS 2.95 2.22 1.29 0.62 2.87 2.32 1.44 61.37%
DPS 2.24 0.60 0.00 0.00 1.87 0.80 0.00 -
NAPS 0.0883 0.1668 0.1525 0.1656 0.149 0.1435 0.1332 -23.99%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.27 0.26 0.46 0.49 0.46 0.40 0.34 -
P/RPS 0.55 0.70 1.91 4.30 1.05 1.20 1.59 -50.75%
P/EPS 5.06 6.51 19.43 45.18 8.86 9.52 13.08 -46.93%
EY 19.78 15.36 5.15 2.21 11.29 10.50 7.65 88.49%
DY 15.00 4.15 0.00 0.00 7.35 3.63 0.00 -
P/NAPS 1.69 0.87 1.64 1.69 1.70 1.54 1.42 12.31%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 -
Price 0.28 0.26 0.47 0.49 0.47 0.47 0.34 -
P/RPS 0.57 0.70 1.95 4.30 1.08 1.41 1.59 -49.56%
P/EPS 5.24 6.51 19.85 45.18 9.05 11.19 13.08 -45.68%
EY 19.07 15.36 5.04 2.21 11.05 8.94 7.65 83.95%
DY 14.46 4.15 0.00 0.00 7.19 3.09 0.00 -
P/NAPS 1.75 0.87 1.68 1.69 1.74 1.81 1.42 14.96%

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