[NTPM] QoQ Quarter Result on 31-Jan-2004 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -19.59%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 55,030 52,398 49,340 50,868 51,335 49,811 44,834 14.56%
PBT 8,022 7,020 8,128 8,930 8,757 9,236 5,702 25.42%
Tax -1,036 -355 -623 -2,776 -1,104 -2,034 647 -
NP 6,986 6,665 7,505 6,154 7,653 7,202 6,349 6.55%
-
NP to SH 6,986 6,665 7,505 6,154 7,653 7,202 6,349 6.55%
-
Tax Rate 12.91% 5.06% 7.66% 31.09% 12.61% 22.02% -11.35% -
Total Cost 48,044 45,733 41,835 44,714 43,682 42,609 38,485 15.86%
-
Net Worth 133,369 133,299 131,337 123,080 121,172 114,031 114,282 10.79%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 12,007 - - - - -
Div Payout % - - 160.00% - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 133,369 133,299 131,337 123,080 121,172 114,031 114,282 10.79%
NOSH 635,090 605,909 625,416 615,400 637,749 600,166 634,900 0.01%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 12.69% 12.72% 15.21% 12.10% 14.91% 14.46% 14.16% -
ROE 5.24% 5.00% 5.71% 5.00% 6.32% 6.32% 5.56% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 8.66 8.65 7.89 8.27 8.05 8.30 7.06 14.51%
EPS 1.10 1.10 1.20 1.00 1.20 1.20 1.00 6.52%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.20 0.19 0.19 0.18 10.77%
Adjusted Per Share Value based on latest NOSH - 615,400
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 4.90 4.67 4.39 4.53 4.57 4.43 3.99 14.60%
EPS 0.62 0.59 0.67 0.55 0.68 0.64 0.57 5.73%
DPS 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1187 0.1169 0.1096 0.1079 0.1015 0.1017 10.80%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.43 0.47 0.49 0.50 0.55 0.56 0.50 -
P/RPS 4.96 5.43 6.21 6.05 6.83 6.75 7.08 -21.03%
P/EPS 39.09 42.73 40.83 50.00 45.83 46.67 50.00 -15.07%
EY 2.56 2.34 2.45 2.00 2.18 2.14 2.00 17.80%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.14 2.33 2.50 2.89 2.95 2.78 -18.30%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 26/09/03 27/06/03 -
Price 0.43 0.44 0.43 0.56 0.50 0.57 0.49 -
P/RPS 4.96 5.09 5.45 6.77 6.21 6.87 6.94 -19.98%
P/EPS 39.09 40.00 35.83 56.00 41.67 47.50 49.00 -13.92%
EY 2.56 2.50 2.79 1.79 2.40 2.11 2.04 16.26%
DY 0.00 0.00 4.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.00 2.05 2.80 2.63 3.00 2.72 -17.11%

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