[NTPM] YoY Annualized Quarter 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- -13.58%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 378,016 377,968 349,132 292,284 261,484 219,780 209,592 10.32%
PBT 66,184 73,456 51,372 33,888 38,172 9,552 28,080 15.35%
Tax -16,548 -17,156 -10,456 -6,080 -6,932 -5,824 -1,420 50.54%
NP 49,636 56,300 40,916 27,808 31,240 3,728 26,660 10.90%
-
NP to SH 49,636 56,220 41,036 27,820 31,140 3,696 26,660 10.90%
-
Tax Rate 25.00% 23.36% 20.35% 17.94% 18.16% 60.97% 5.06% -
Total Cost 328,380 321,668 308,216 264,476 230,244 216,052 182,932 10.23%
-
Net Worth 236,899 205,419 198,768 185,969 155,699 221,759 133,299 10.05%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 236,899 205,419 198,768 185,969 155,699 221,759 133,299 10.05%
NOSH 1,128,090 1,081,153 641,187 641,272 648,749 923,999 605,909 10.90%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.13% 14.90% 11.72% 9.51% 11.95% 1.70% 12.72% -
ROE 20.95% 27.37% 20.65% 14.96% 20.00% 1.67% 20.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 33.51 34.96 54.45 45.58 40.31 23.79 34.59 -0.52%
EPS 4.40 5.20 6.40 4.40 4.80 0.40 4.40 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.31 0.29 0.24 0.24 0.22 -0.77%
Adjusted Per Share Value based on latest NOSH - 641,272
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 23.33 23.33 21.55 18.04 16.14 13.57 12.94 10.31%
EPS 3.06 3.47 2.53 1.72 1.92 0.23 1.65 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1268 0.1227 0.1148 0.0961 0.1369 0.0823 10.04%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.59 0.50 0.51 0.49 0.31 0.37 0.47 -
P/RPS 1.76 1.43 0.94 1.08 0.77 1.56 1.36 4.38%
P/EPS 13.41 9.62 7.97 11.29 6.46 92.50 10.68 3.86%
EY 7.46 10.40 12.55 8.85 15.48 1.08 9.36 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.63 1.65 1.69 1.29 1.54 2.14 4.64%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 03/09/10 03/09/09 19/09/08 13/09/07 22/09/06 16/09/05 17/09/04 -
Price 0.60 0.61 0.29 0.49 0.32 0.35 0.44 -
P/RPS 1.79 1.74 0.53 1.08 0.79 1.47 1.27 5.88%
P/EPS 13.64 11.73 4.53 11.29 6.67 87.50 10.00 5.30%
EY 7.33 8.52 22.07 8.85 15.00 1.14 10.00 -5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.21 0.94 1.69 1.33 1.46 2.00 6.13%

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