[NTPM] QoQ Quarter Result on 30-Apr-2005 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 38.34%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 63,091 58,433 54,945 50,807 58,227 55,030 52,398 13.14%
PBT 9,213 7,312 2,388 4,832 6,801 8,022 7,020 19.81%
Tax -2,353 -2,316 -1,456 3,784 -573 -1,036 -355 251.64%
NP 6,860 4,996 932 8,616 6,228 6,986 6,665 1.93%
-
NP to SH 6,850 4,974 924 8,616 6,228 6,986 6,665 1.83%
-
Tax Rate 25.54% 31.67% 60.97% -78.31% 8.43% 12.91% 5.06% -
Total Cost 56,231 53,437 54,013 42,191 51,999 48,044 45,733 14.72%
-
Net Worth 149,454 143,002 221,759 147,702 137,015 133,369 133,299 7.90%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 7,161 - - 11,816 - - - -
Div Payout % 104.55% - - 137.14% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 149,454 143,002 221,759 147,702 137,015 133,369 133,299 7.90%
NOSH 622,727 621,749 923,999 615,428 622,800 635,090 605,909 1.83%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 10.87% 8.55% 1.70% 16.96% 10.70% 12.69% 12.72% -
ROE 4.58% 3.48% 0.42% 5.83% 4.55% 5.24% 5.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 10.13 9.40 5.95 8.26 9.35 8.66 8.65 11.07%
EPS 1.10 0.80 0.10 1.40 1.00 1.10 1.10 0.00%
DPS 1.15 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.24 0.22 0.21 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 615,428
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 5.62 5.20 4.89 4.52 5.18 4.90 4.67 13.10%
EPS 0.61 0.44 0.08 0.77 0.55 0.62 0.59 2.24%
DPS 0.64 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.1331 0.1273 0.1974 0.1315 0.122 0.1187 0.1187 7.90%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.29 0.27 0.37 0.39 0.42 0.43 0.47 -
P/RPS 2.86 2.87 6.22 4.72 4.49 4.96 5.43 -34.70%
P/EPS 26.36 33.75 370.00 27.86 42.00 39.09 42.73 -27.46%
EY 3.79 2.96 0.27 3.59 2.38 2.56 2.34 37.79%
DY 3.97 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.54 1.63 1.91 2.05 2.14 -31.55%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 17/03/06 16/12/05 16/09/05 28/06/05 18/03/05 17/12/04 17/09/04 -
Price 0.32 0.31 0.35 0.36 0.38 0.43 0.44 -
P/RPS 3.16 3.30 5.89 4.36 4.06 4.96 5.09 -27.16%
P/EPS 29.09 38.75 350.00 25.71 38.00 39.09 40.00 -19.08%
EY 3.44 2.58 0.29 3.89 2.63 2.56 2.50 23.64%
DY 3.59 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.46 1.50 1.73 2.05 2.00 -23.75%

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