[NTPM] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 4.15%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 401,954 376,248 343,738 294,996 265,988 226,756 214,858 10.99%
PBT 64,730 73,966 47,862 35,972 38,588 19,400 30,084 13.61%
Tax -15,242 -16,706 -9,908 -6,954 -6,108 -7,544 -2,782 32.75%
NP 49,488 57,260 37,954 29,018 32,480 11,856 27,302 10.41%
-
NP to SH 49,488 57,180 37,944 28,974 32,426 11,796 27,302 10.41%
-
Tax Rate 23.55% 22.59% 20.70% 19.33% 15.83% 38.89% 9.25% -
Total Cost 352,466 318,988 305,784 265,978 233,508 214,900 187,556 11.08%
-
Net Worth 236,192 217,283 189,720 171,324 149,658 150,726 130,304 10.41%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 236,192 217,283 189,720 171,324 149,658 150,726 130,304 10.41%
NOSH 1,124,727 1,143,600 632,400 611,874 623,576 655,333 620,499 10.41%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 12.31% 15.22% 11.04% 9.84% 12.21% 5.23% 12.71% -
ROE 20.95% 26.32% 20.00% 16.91% 21.67% 7.83% 20.95% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 35.74 32.90 54.35 48.21 42.66 34.60 34.63 0.52%
EPS 4.40 5.00 6.00 4.60 5.20 1.80 4.40 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.30 0.28 0.24 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 635,916
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 24.81 23.23 21.22 18.21 16.42 14.00 13.26 11.00%
EPS 3.05 3.53 2.34 1.79 2.00 0.73 1.69 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1341 0.1171 0.1058 0.0924 0.093 0.0804 10.42%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.57 0.51 0.26 0.46 0.34 0.27 0.43 -
P/RPS 1.59 1.55 0.48 0.95 0.80 0.78 1.24 4.22%
P/EPS 12.95 10.20 4.33 9.71 6.54 15.00 9.77 4.80%
EY 7.72 9.80 23.08 10.29 15.29 6.67 10.23 -4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.68 0.87 1.64 1.42 1.17 2.05 4.75%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 08/12/10 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 -
Price 0.56 0.56 0.28 0.47 0.34 0.31 0.43 -
P/RPS 1.57 1.70 0.52 0.97 0.80 0.90 1.24 4.00%
P/EPS 12.73 11.20 4.67 9.93 6.54 17.22 9.77 4.50%
EY 7.86 8.93 21.43 10.08 15.29 5.81 10.23 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.95 0.93 1.68 1.42 1.35 2.05 4.50%

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