[NTPM] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -1.88%
YoY- 0.02%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 201,354 196,848 194,137 190,099 185,752 184,356 183,137 6.53%
PBT 35,051 32,602 33,153 34,493 35,610 35,775 37,173 -3.84%
Tax -6,537 -5,373 -5,021 -6,550 -7,131 -8,451 -9,085 -19.71%
NP 28,514 27,229 28,132 27,943 28,479 27,324 28,088 1.00%
-
NP to SH 28,514 27,229 28,132 27,943 28,479 27,324 28,088 1.00%
-
Tax Rate 18.65% 16.48% 15.14% 18.99% 20.03% 23.62% 24.44% -
Total Cost 172,840 169,619 166,005 162,156 157,273 157,032 155,049 7.51%
-
Net Worth 131,337 123,080 121,172 114,031 114,282 108,936 101,187 19.00%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 12,007 6,095 6,095 6,095 6,095 - - -
Div Payout % 42.11% 22.38% 21.67% 21.81% 21.40% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 131,337 123,080 121,172 114,031 114,282 108,936 101,187 19.00%
NOSH 625,416 615,400 637,749 600,166 634,900 3,890 3,891 2865.39%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 14.16% 13.83% 14.49% 14.70% 15.33% 14.82% 15.34% -
ROE 21.71% 22.12% 23.22% 24.50% 24.92% 25.08% 27.76% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 32.20 31.99 30.44 31.67 29.26 4,738.50 4,705.67 -96.40%
EPS 4.56 4.42 4.41 4.66 4.49 702.31 721.72 -96.59%
DPS 1.92 0.99 0.96 1.02 0.96 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.18 28.00 26.00 -95.98%
Adjusted Per Share Value based on latest NOSH - 600,166
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.93 17.53 17.28 16.92 16.54 16.41 16.30 6.56%
EPS 2.54 2.42 2.50 2.49 2.54 2.43 2.50 1.06%
DPS 1.07 0.54 0.54 0.54 0.54 0.00 0.00 -
NAPS 0.1169 0.1096 0.1079 0.1015 0.1017 0.097 0.0901 18.97%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 - - -
Price 0.49 0.50 0.55 0.56 0.50 0.00 0.00 -
P/RPS 1.52 1.56 1.81 1.77 1.71 0.00 0.00 -
P/EPS 10.75 11.30 12.47 12.03 11.15 0.00 0.00 -
EY 9.30 8.85 8.02 8.31 8.97 0.00 0.00 -
DY 3.92 1.98 1.74 1.81 1.92 0.00 0.00 -
P/NAPS 2.33 2.50 2.89 2.95 2.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 19/03/04 19/12/03 26/09/03 - - - -
Price 0.43 0.56 0.50 0.57 0.00 0.00 0.00 -
P/RPS 1.34 1.75 1.64 1.80 0.00 0.00 0.00 -
P/EPS 9.43 12.66 11.33 12.24 0.00 0.00 0.00 -
EY 10.60 7.90 8.82 8.17 0.00 0.00 0.00 -
DY 4.47 1.77 1.91 1.78 0.00 0.00 0.00 -
P/NAPS 2.05 2.80 2.63 3.00 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