[NTPM] YoY Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 2.41%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 294,996 265,988 226,756 214,858 202,292 185,522 182,650 8.31%
PBT 35,972 38,588 19,400 30,084 35,988 41,006 38,304 -1.04%
Tax -6,954 -6,108 -7,544 -2,782 -6,278 -10,522 -11,290 -7.75%
NP 29,018 32,480 11,856 27,302 29,710 30,484 27,014 1.19%
-
NP to SH 28,974 32,426 11,796 27,302 29,710 30,484 27,014 1.17%
-
Tax Rate 19.33% 15.83% 38.89% 9.25% 17.44% 25.66% 29.47% -
Total Cost 265,978 233,508 214,900 187,556 172,582 155,038 155,636 9.33%
-
Net Worth 171,324 149,658 150,726 130,304 117,602 101,989 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 171,324 149,658 150,726 130,304 117,602 101,989 0 -
NOSH 611,874 623,576 655,333 620,499 618,958 3,891 3,891 132.23%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.84% 12.21% 5.23% 12.71% 14.69% 16.43% 14.79% -
ROE 16.91% 21.67% 7.83% 20.95% 25.26% 29.89% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 48.21 42.66 34.60 34.63 32.68 4,767.68 4,693.70 -53.36%
EPS 4.60 5.20 1.80 4.40 4.80 783.40 694.20 -56.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.24 0.23 0.21 0.19 26.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 635,090
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 18.21 16.42 14.00 13.26 12.49 11.45 11.27 8.32%
EPS 1.79 2.00 0.73 1.69 1.83 1.88 1.67 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.0924 0.093 0.0804 0.0726 0.063 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - - -
Price 0.46 0.34 0.27 0.43 0.55 0.00 0.00 -
P/RPS 0.95 0.80 0.78 1.24 1.68 0.00 0.00 -
P/EPS 9.71 6.54 15.00 9.77 11.46 0.00 0.00 -
EY 10.29 15.29 6.67 10.23 8.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.42 1.17 2.05 2.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 21/12/07 27/12/06 16/12/05 17/12/04 19/12/03 21/04/03 - -
Price 0.47 0.34 0.31 0.43 0.50 0.00 0.00 -
P/RPS 0.97 0.80 0.90 1.24 1.53 0.00 0.00 -
P/EPS 9.93 6.54 17.22 9.77 10.42 0.00 0.00 -
EY 10.08 15.29 5.81 10.23 9.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.42 1.35 2.05 2.63 0.00 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