[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 108.26%
YoY- 174.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 73,071 270,730 206,008 132,994 65,371 237,062 176,470 -44.53%
PBT 8,472 38,112 31,316 19,294 9,543 25,669 18,912 -41.53%
Tax -1,520 -5,871 -5,222 -3,054 -1,733 -4,815 -6,125 -60.61%
NP 6,952 32,241 26,094 16,240 7,810 20,854 12,787 -33.46%
-
NP to SH 6,955 32,190 26,045 16,213 7,785 20,920 12,748 -33.30%
-
Tax Rate 17.94% 15.40% 16.68% 15.83% 18.16% 18.76% 32.39% -
Total Cost 66,119 238,489 179,914 116,754 57,561 216,208 163,683 -45.44%
-
Net Worth 185,969 167,368 161,230 149,658 155,699 143,005 152,975 13.94%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 20,952 8,991 - - 17,098 7,330 -
Div Payout % - 65.09% 34.52% - - 81.73% 57.50% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 185,969 167,368 161,230 149,658 155,699 143,005 152,975 13.94%
NOSH 641,272 619,884 620,119 623,576 648,749 621,764 637,400 0.40%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 9.51% 11.91% 12.67% 12.21% 11.95% 8.80% 7.25% -
ROE 3.74% 19.23% 16.15% 10.83% 5.00% 14.63% 8.33% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.39 43.67 33.22 21.33 10.08 38.13 27.69 -44.78%
EPS 1.10 5.20 4.20 2.60 1.20 3.40 2.00 -32.94%
DPS 0.00 3.38 1.45 0.00 0.00 2.75 1.15 -
NAPS 0.29 0.27 0.26 0.24 0.24 0.23 0.24 13.48%
Adjusted Per Share Value based on latest NOSH - 602,000
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 4.51 16.71 12.72 8.21 4.04 14.63 10.89 -44.52%
EPS 0.43 1.99 1.61 1.00 0.48 1.29 0.79 -33.40%
DPS 0.00 1.29 0.56 0.00 0.00 1.06 0.45 -
NAPS 0.1148 0.1033 0.0995 0.0924 0.0961 0.0883 0.0944 13.97%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.49 0.46 0.40 0.34 0.31 0.34 0.29 -
P/RPS 4.30 1.05 1.20 1.59 3.08 0.89 1.05 156.63%
P/EPS 45.18 8.86 9.52 13.08 25.83 10.11 14.50 113.77%
EY 2.21 11.29 10.50 7.65 3.87 9.90 6.90 -53.28%
DY 0.00 7.35 3.63 0.00 0.00 8.09 3.97 -
P/NAPS 1.69 1.70 1.54 1.42 1.29 1.48 1.21 25.02%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 -
Price 0.49 0.47 0.47 0.34 0.32 0.31 0.32 -
P/RPS 4.30 1.08 1.41 1.59 3.18 0.81 1.16 140.09%
P/EPS 45.18 9.05 11.19 13.08 26.67 9.21 16.00 100.15%
EY 2.21 11.05 8.94 7.65 3.75 10.85 6.25 -50.09%
DY 0.00 7.19 3.09 0.00 0.00 8.87 3.59 -
P/NAPS 1.69 1.74 1.81 1.42 1.33 1.35 1.33 17.36%

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