[NTPM] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 12.43%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 278,430 270,730 266,600 256,677 247,487 237,061 227,276 14.53%
PBT 37,041 38,112 38,072 35,263 32,824 25,669 23,745 34.61%
Tax -5,657 -5,870 -3,912 -4,097 -5,092 -4,815 -2,341 80.36%
NP 31,384 32,242 34,160 31,166 27,732 20,854 21,404 29.15%
-
NP to SH 31,361 32,191 34,215 31,233 27,779 20,918 21,364 29.25%
-
Tax Rate 15.27% 15.40% 10.28% 11.62% 15.51% 18.76% 9.86% -
Total Cost 247,046 238,488 232,440 225,511 219,755 216,207 205,872 12.96%
-
Net Worth 185,969 167,103 159,769 144,479 155,699 148,473 149,454 15.73%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 20,855 20,855 16,333 14,585 14,585 14,585 7,161 104.33%
Div Payout % 66.50% 64.79% 47.74% 46.70% 52.50% 69.72% 33.52% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 185,969 167,103 159,769 144,479 155,699 148,473 149,454 15.73%
NOSH 641,272 618,900 614,499 602,000 648,749 645,538 622,727 1.98%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 11.27% 11.91% 12.81% 12.14% 11.21% 8.80% 9.42% -
ROE 16.86% 19.26% 21.42% 21.62% 17.84% 14.09% 14.29% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.42 43.74 43.38 42.64 38.15 36.72 36.50 12.30%
EPS 4.89 5.20 5.57 5.19 4.28 3.24 3.43 26.75%
DPS 3.25 3.37 2.66 2.42 2.25 2.26 1.15 100.27%
NAPS 0.29 0.27 0.26 0.24 0.24 0.23 0.24 13.48%
Adjusted Per Share Value based on latest NOSH - 602,000
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 24.79 24.10 23.74 22.85 22.03 21.11 20.23 14.55%
EPS 2.79 2.87 3.05 2.78 2.47 1.86 1.90 29.28%
DPS 1.86 1.86 1.45 1.30 1.30 1.30 0.64 104.05%
NAPS 0.1656 0.1488 0.1422 0.1286 0.1386 0.1322 0.1331 15.72%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.49 0.46 0.40 0.34 0.31 0.34 0.29 -
P/RPS 1.13 1.05 0.92 0.80 0.81 0.93 0.79 27.03%
P/EPS 10.02 8.84 7.18 6.55 7.24 10.49 8.45 12.06%
EY 9.98 11.31 13.92 15.26 13.81 9.53 11.83 -10.74%
DY 6.64 7.33 6.65 7.13 7.25 6.65 3.97 41.03%
P/NAPS 1.69 1.70 1.54 1.42 1.29 1.48 1.21 25.02%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 13/09/07 28/06/07 23/03/07 27/12/06 22/09/06 30/06/06 17/03/06 -
Price 0.49 0.47 0.47 0.34 0.32 0.31 0.32 -
P/RPS 1.13 1.07 1.08 0.80 0.84 0.84 0.88 18.19%
P/EPS 10.02 9.04 8.44 6.55 7.47 9.57 9.33 4.88%
EY 9.98 11.07 11.85 15.26 13.38 10.45 10.72 -4.66%
DY 6.64 7.17 5.66 7.13 7.03 7.29 3.59 50.84%
P/NAPS 1.69 1.74 1.81 1.42 1.33 1.35 1.33 17.36%

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