[NTPM] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -6.5%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 292,284 261,484 219,780 209,592 199,244 181,856 9.94%
PBT 33,888 38,172 9,552 28,080 36,944 41,412 -3.92%
Tax -6,080 -6,932 -5,824 -1,420 -8,136 -10,460 -10.27%
NP 27,808 31,240 3,728 26,660 28,808 30,952 -2.11%
-
NP to SH 27,820 31,140 3,696 26,660 28,808 30,952 -2.10%
-
Tax Rate 17.94% 18.16% 60.97% 5.06% 22.02% 25.26% -
Total Cost 264,476 230,244 216,052 182,932 170,436 150,904 11.86%
-
Net Worth 185,969 155,699 221,759 133,299 114,031 0 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 185,969 155,699 221,759 133,299 114,031 0 -
NOSH 641,272 648,749 923,999 605,909 600,166 644,833 -0.11%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 9.51% 11.95% 1.70% 12.72% 14.46% 17.02% -
ROE 14.96% 20.00% 1.67% 20.00% 25.26% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 45.58 40.31 23.79 34.59 33.20 28.20 10.07%
EPS 4.40 4.80 0.40 4.40 4.80 4.80 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.24 0.22 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 605,909
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 18.04 16.14 13.57 12.94 12.30 11.23 9.93%
EPS 1.72 1.92 0.23 1.65 1.78 1.91 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.0961 0.1369 0.0823 0.0704 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - -
Price 0.49 0.31 0.37 0.47 0.56 0.00 -
P/RPS 1.08 0.77 1.56 1.36 1.69 0.00 -
P/EPS 11.29 6.46 92.50 10.68 11.67 0.00 -
EY 8.85 15.48 1.08 9.36 8.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.29 1.54 2.14 2.95 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 13/09/07 22/09/06 16/09/05 17/09/04 26/09/03 - -
Price 0.49 0.32 0.35 0.44 0.57 0.00 -
P/RPS 1.08 0.79 1.47 1.27 1.72 0.00 -
P/EPS 11.29 6.67 87.50 10.00 11.87 0.00 -
EY 8.85 15.00 1.14 10.00 8.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.33 1.46 2.00 3.00 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