[NTPM] QoQ Quarter Result on 30-Apr-2004 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 21.95%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 58,227 55,030 52,398 49,340 50,868 51,335 49,811 10.91%
PBT 6,801 8,022 7,020 8,128 8,930 8,757 9,236 -18.38%
Tax -573 -1,036 -355 -623 -2,776 -1,104 -2,034 -56.86%
NP 6,228 6,986 6,665 7,505 6,154 7,653 7,202 -9.19%
-
NP to SH 6,228 6,986 6,665 7,505 6,154 7,653 7,202 -9.19%
-
Tax Rate 8.43% 12.91% 5.06% 7.66% 31.09% 12.61% 22.02% -
Total Cost 51,999 48,044 45,733 41,835 44,714 43,682 42,609 14.13%
-
Net Worth 137,015 133,369 133,299 131,337 123,080 121,172 114,031 12.95%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 12,007 - - - -
Div Payout % - - - 160.00% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 137,015 133,369 133,299 131,337 123,080 121,172 114,031 12.95%
NOSH 622,800 635,090 605,909 625,416 615,400 637,749 600,166 2.48%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 10.70% 12.69% 12.72% 15.21% 12.10% 14.91% 14.46% -
ROE 4.55% 5.24% 5.00% 5.71% 5.00% 6.32% 6.32% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 9.35 8.66 8.65 7.89 8.27 8.05 8.30 8.22%
EPS 1.00 1.10 1.10 1.20 1.00 1.20 1.20 -11.39%
DPS 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.21 0.20 0.19 0.19 10.21%
Adjusted Per Share Value based on latest NOSH - 625,416
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 3.59 3.40 3.23 3.05 3.14 3.17 3.07 10.94%
EPS 0.38 0.43 0.41 0.46 0.38 0.47 0.44 -9.27%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.0846 0.0823 0.0823 0.0811 0.076 0.0748 0.0704 12.96%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.42 0.43 0.47 0.49 0.50 0.55 0.56 -
P/RPS 4.49 4.96 5.43 6.21 6.05 6.83 6.75 -23.70%
P/EPS 42.00 39.09 42.73 40.83 50.00 45.83 46.67 -6.75%
EY 2.38 2.56 2.34 2.45 2.00 2.18 2.14 7.30%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 1.91 2.05 2.14 2.33 2.50 2.89 2.95 -25.06%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 26/09/03 -
Price 0.38 0.43 0.44 0.43 0.56 0.50 0.57 -
P/RPS 4.06 4.96 5.09 5.45 6.77 6.21 6.87 -29.46%
P/EPS 38.00 39.09 40.00 35.83 56.00 41.67 47.50 -13.76%
EY 2.63 2.56 2.50 2.79 1.79 2.40 2.11 15.74%
DY 0.00 0.00 0.00 4.47 0.00 0.00 0.00 -
P/NAPS 1.73 2.05 2.00 2.05 2.80 2.63 3.00 -30.60%

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