[NTPM] QoQ TTM 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- 32.8%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 270,730 266,600 256,677 247,487 237,061 227,276 222,412 14.04%
PBT 38,112 38,072 35,263 32,824 25,669 23,745 21,333 47.39%
Tax -5,870 -3,912 -4,097 -5,092 -4,815 -2,341 -561 380.45%
NP 32,242 34,160 31,166 27,732 20,854 21,404 20,772 34.16%
-
NP to SH 32,191 34,215 31,233 27,779 20,918 21,364 20,742 34.15%
-
Tax Rate 15.40% 10.28% 11.62% 15.51% 18.76% 9.86% 2.63% -
Total Cost 238,488 232,440 225,511 219,755 216,207 205,872 201,640 11.87%
-
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 20,855 16,333 14,585 14,585 14,585 7,161 - -
Div Payout % 64.79% 47.74% 46.70% 52.50% 69.72% 33.52% - -
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 11.91% 12.81% 12.14% 11.21% 8.80% 9.42% 9.34% -
ROE 19.26% 21.42% 21.62% 17.84% 14.09% 14.29% 14.50% -
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 43.74 43.38 42.64 38.15 36.72 36.50 35.77 14.39%
EPS 5.20 5.57 5.19 4.28 3.24 3.43 3.34 34.43%
DPS 3.37 2.66 2.42 2.25 2.26 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 16.71 16.46 15.84 15.28 14.63 14.03 13.73 14.03%
EPS 1.99 2.11 1.93 1.71 1.29 1.32 1.28 34.31%
DPS 1.29 1.01 0.90 0.90 0.90 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 1.05 0.92 0.80 0.81 0.93 0.79 0.75 25.22%
P/EPS 8.84 7.18 6.55 7.24 10.49 8.45 8.09 6.10%
EY 11.31 13.92 15.26 13.81 9.53 11.83 12.36 -5.76%
DY 7.33 6.65 7.13 7.25 6.65 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 1.07 1.08 0.80 0.84 0.84 0.88 0.87 14.83%
P/EPS 9.04 8.44 6.55 7.47 9.57 9.33 9.29 -1.80%
EY 11.07 11.85 15.26 13.38 10.45 10.72 10.76 1.91%
DY 7.17 5.66 7.13 7.03 7.29 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