[NTPM] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -4.71%
YoY- 742.53%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 64,722 73,014 67,623 65,371 60,592 63,091 58,433 7.07%
PBT 6,796 12,022 9,751 9,543 6,756 9,213 7,312 -4.77%
Tax -648 -2,168 -1,321 -1,733 1,310 -2,353 -2,316 -57.32%
NP 6,148 9,854 8,430 7,810 8,066 6,860 4,996 14.87%
-
NP to SH 6,146 9,832 8,428 7,785 8,170 6,850 4,974 15.19%
-
Tax Rate 9.54% 18.03% 13.55% 18.16% -19.39% 25.54% 31.67% -
Total Cost 58,574 63,160 59,193 57,561 52,526 56,231 53,437 6.32%
-
Net Worth 167,103 159,769 144,479 155,699 148,473 149,454 143,002 10.97%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 11,944 8,910 - - 7,423 7,161 - -
Div Payout % 194.35% 90.63% - - 90.87% 104.55% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 167,103 159,769 144,479 155,699 148,473 149,454 143,002 10.97%
NOSH 618,900 614,499 602,000 648,749 645,538 622,727 621,749 -0.30%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 9.50% 13.50% 12.47% 11.95% 13.31% 10.87% 8.55% -
ROE 3.68% 6.15% 5.83% 5.00% 5.50% 4.58% 3.48% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 10.46 11.88 11.23 10.08 9.39 10.13 9.40 7.40%
EPS 1.00 1.60 1.40 1.20 1.30 1.10 0.80 16.08%
DPS 1.93 1.45 0.00 0.00 1.15 1.15 0.00 -
NAPS 0.27 0.26 0.24 0.24 0.23 0.24 0.23 11.31%
Adjusted Per Share Value based on latest NOSH - 648,749
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 4.00 4.51 4.17 4.04 3.74 3.89 3.61 7.09%
EPS 0.38 0.61 0.52 0.48 0.50 0.42 0.31 14.58%
DPS 0.74 0.55 0.00 0.00 0.46 0.44 0.00 -
NAPS 0.1032 0.0986 0.0892 0.0961 0.0917 0.0923 0.0883 10.98%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.46 0.40 0.34 0.31 0.34 0.29 0.27 -
P/RPS 4.40 3.37 3.03 3.08 3.62 2.86 2.87 33.06%
P/EPS 46.32 25.00 24.29 25.83 26.86 26.36 33.75 23.57%
EY 2.16 4.00 4.12 3.87 3.72 3.79 2.96 -18.99%
DY 4.20 3.63 0.00 0.00 3.38 3.97 0.00 -
P/NAPS 1.70 1.54 1.42 1.29 1.48 1.21 1.17 28.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 16/12/05 -
Price 0.47 0.47 0.34 0.32 0.31 0.32 0.31 -
P/RPS 4.49 3.96 3.03 3.18 3.30 3.16 3.30 22.85%
P/EPS 47.33 29.37 24.29 26.67 24.49 29.09 38.75 14.30%
EY 2.11 3.40 4.12 3.75 4.08 3.44 2.58 -12.57%
DY 4.11 3.09 0.00 0.00 3.71 3.59 0.00 -
P/NAPS 1.74 1.81 1.42 1.33 1.35 1.33 1.35 18.48%

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