[NTPM] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -11.19%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 50,807 58,227 55,030 52,398 49,340 50,868 51,335 -0.68%
PBT 4,832 6,801 8,022 7,020 8,128 8,930 8,757 -32.75%
Tax 3,784 -573 -1,036 -355 -623 -2,776 -1,104 -
NP 8,616 6,228 6,986 6,665 7,505 6,154 7,653 8.22%
-
NP to SH 8,616 6,228 6,986 6,665 7,505 6,154 7,653 8.22%
-
Tax Rate -78.31% 8.43% 12.91% 5.06% 7.66% 31.09% 12.61% -
Total Cost 42,191 51,999 48,044 45,733 41,835 44,714 43,682 -2.29%
-
Net Worth 147,702 137,015 133,369 133,299 131,337 123,080 121,172 14.12%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 11,816 - - - 12,007 - - -
Div Payout % 137.14% - - - 160.00% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 147,702 137,015 133,369 133,299 131,337 123,080 121,172 14.12%
NOSH 615,428 622,800 635,090 605,909 625,416 615,400 637,749 -2.34%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 16.96% 10.70% 12.69% 12.72% 15.21% 12.10% 14.91% -
ROE 5.83% 4.55% 5.24% 5.00% 5.71% 5.00% 6.32% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 8.26 9.35 8.66 8.65 7.89 8.27 8.05 1.73%
EPS 1.40 1.00 1.10 1.10 1.20 1.00 1.20 10.83%
DPS 1.92 0.00 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.24 0.22 0.21 0.22 0.21 0.20 0.19 16.86%
Adjusted Per Share Value based on latest NOSH - 605,909
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 4.52 5.18 4.90 4.67 4.39 4.53 4.57 -0.73%
EPS 0.77 0.55 0.62 0.59 0.67 0.55 0.68 8.64%
DPS 1.05 0.00 0.00 0.00 1.07 0.00 0.00 -
NAPS 0.1315 0.122 0.1187 0.1187 0.1169 0.1096 0.1079 14.10%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.39 0.42 0.43 0.47 0.49 0.50 0.55 -
P/RPS 4.72 4.49 4.96 5.43 6.21 6.05 6.83 -21.85%
P/EPS 27.86 42.00 39.09 42.73 40.83 50.00 45.83 -28.26%
EY 3.59 2.38 2.56 2.34 2.45 2.00 2.18 39.49%
DY 4.92 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.63 1.91 2.05 2.14 2.33 2.50 2.89 -31.75%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 18/03/05 17/12/04 17/09/04 24/06/04 19/03/04 19/12/03 -
Price 0.36 0.38 0.43 0.44 0.43 0.56 0.50 -
P/RPS 4.36 4.06 4.96 5.09 5.45 6.77 6.21 -21.02%
P/EPS 25.71 38.00 39.09 40.00 35.83 56.00 41.67 -27.54%
EY 3.89 2.63 2.56 2.50 2.79 1.79 2.40 38.02%
DY 5.33 0.00 0.00 0.00 4.47 0.00 0.00 -
P/NAPS 1.50 1.73 2.05 2.00 2.05 2.80 2.63 -31.24%

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