[NTPM] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
13-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -2.58%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 306,173 297,012 285,235 278,430 270,730 266,600 256,677 12.48%
PBT 41,616 38,289 36,803 37,041 38,112 38,072 35,263 11.68%
Tax -8,454 -7,148 -6,292 -5,657 -5,870 -3,912 -4,097 62.15%
NP 33,162 31,141 30,511 31,384 32,242 34,160 31,166 4.22%
-
NP to SH 33,121 31,084 30,465 31,361 32,191 34,215 31,233 3.99%
-
Tax Rate 20.31% 18.67% 17.10% 15.27% 15.40% 10.28% 11.62% -
Total Cost 273,011 265,871 254,724 247,046 238,488 232,440 225,511 13.60%
-
Net Worth 97,222 192,635 178,056 185,969 167,103 159,769 144,479 -23.22%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 19,695 18,879 20,855 20,855 20,855 16,333 14,585 22.19%
Div Payout % 59.46% 60.74% 68.46% 66.50% 64.79% 47.74% 46.70% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 97,222 192,635 178,056 185,969 167,103 159,769 144,479 -23.22%
NOSH 607,642 642,117 635,916 641,272 618,900 614,499 602,000 0.62%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.83% 10.48% 10.70% 11.27% 11.91% 12.81% 12.14% -
ROE 34.07% 16.14% 17.11% 16.86% 19.26% 21.42% 21.62% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 50.39 46.26 44.85 43.42 43.74 43.38 42.64 11.78%
EPS 5.45 4.84 4.79 4.89 5.20 5.57 5.19 3.31%
DPS 3.24 2.94 3.28 3.25 3.37 2.66 2.42 21.49%
NAPS 0.16 0.30 0.28 0.29 0.27 0.26 0.24 -23.70%
Adjusted Per Share Value based on latest NOSH - 641,272
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 18.90 18.33 17.61 17.19 16.71 16.46 15.84 12.50%
EPS 2.04 1.92 1.88 1.94 1.99 2.11 1.93 3.76%
DPS 1.22 1.17 1.29 1.29 1.29 1.01 0.90 22.50%
NAPS 0.06 0.1189 0.1099 0.1148 0.1032 0.0986 0.0892 -23.24%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.27 0.26 0.46 0.49 0.46 0.40 0.34 -
P/RPS 0.54 0.56 1.03 1.13 1.05 0.92 0.80 -23.06%
P/EPS 4.95 5.37 9.60 10.02 8.84 7.18 6.55 -17.04%
EY 20.19 18.62 10.41 9.98 11.31 13.92 15.26 20.53%
DY 12.00 11.31 7.13 6.64 7.33 6.65 7.13 41.53%
P/NAPS 1.69 0.87 1.64 1.69 1.70 1.54 1.42 12.31%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 21/03/08 21/12/07 13/09/07 28/06/07 23/03/07 27/12/06 -
Price 0.28 0.26 0.47 0.49 0.47 0.47 0.34 -
P/RPS 0.56 0.56 1.05 1.13 1.07 1.08 0.80 -21.17%
P/EPS 5.14 5.37 9.81 10.02 9.04 8.44 6.55 -14.93%
EY 19.47 18.62 10.19 9.98 11.07 11.85 15.26 17.65%
DY 11.58 11.31 6.98 6.64 7.17 5.66 7.13 38.21%
P/NAPS 1.75 0.87 1.68 1.69 1.74 1.81 1.42 14.96%

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