[NTPM] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -2.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 194,137 190,099 185,752 184,356 183,137 182,542 5.04%
PBT 33,153 34,493 35,610 35,775 37,173 37,293 -8.97%
Tax -5,021 -6,550 -7,131 -8,451 -9,085 -9,355 -39.16%
NP 28,132 27,943 28,479 27,324 28,088 27,938 0.55%
-
NP to SH 28,132 27,943 28,479 27,324 28,088 27,938 0.55%
-
Tax Rate 15.14% 18.99% 20.03% 23.62% 24.44% 25.09% -
Total Cost 166,005 162,156 157,273 157,032 155,049 154,604 5.84%
-
Net Worth 121,172 114,031 114,282 108,936 101,187 0 -
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,095 6,095 6,095 - - - -
Div Payout % 21.67% 21.81% 21.40% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 121,172 114,031 114,282 108,936 101,187 0 -
NOSH 637,749 600,166 634,900 3,890 3,891 644,833 -0.87%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 14.49% 14.70% 15.33% 14.82% 15.34% 15.30% -
ROE 23.22% 24.50% 24.92% 25.08% 27.76% 0.00% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 30.44 31.67 29.26 4,738.50 4,705.67 28.31 5.96%
EPS 4.41 4.66 4.49 702.31 721.72 4.33 1.47%
DPS 0.96 1.02 0.96 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 28.00 26.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,890
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 17.28 16.92 16.54 16.41 16.30 16.25 5.03%
EPS 2.50 2.49 2.54 2.43 2.50 2.49 0.32%
DPS 0.54 0.54 0.54 0.00 0.00 0.00 -
NAPS 0.1079 0.1015 0.1017 0.097 0.0901 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/10/03 31/07/03 30/04/03 - - - -
Price 0.55 0.56 0.50 0.00 0.00 0.00 -
P/RPS 1.81 1.77 1.71 0.00 0.00 0.00 -
P/EPS 12.47 12.03 11.15 0.00 0.00 0.00 -
EY 8.02 8.31 8.97 0.00 0.00 0.00 -
DY 1.74 1.81 1.92 0.00 0.00 0.00 -
P/NAPS 2.89 2.95 2.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/12/03 26/09/03 - - - - -
Price 0.50 0.57 0.00 0.00 0.00 0.00 -
P/RPS 1.64 1.80 0.00 0.00 0.00 0.00 -
P/EPS 11.33 12.24 0.00 0.00 0.00 0.00 -
EY 8.82 8.17 0.00 0.00 0.00 0.00 -
DY 1.91 1.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.00 0.00 0.00 0.00 0.00 -

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