[NTPM] YoY Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 45.62%
YoY- -5.38%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 232,290 206,008 176,470 165,656 152,014 140,918 138,264 9.02%
PBT 31,494 31,316 18,912 21,842 26,924 30,010 30,032 0.79%
Tax -6,501 -5,222 -6,125 -1,964 -5,915 -7,691 -8,703 -4.74%
NP 24,993 26,094 12,787 19,878 21,009 22,319 21,329 2.67%
-
NP to SH 24,938 26,045 12,748 19,878 21,009 22,319 21,329 2.63%
-
Tax Rate 20.64% 16.68% 32.39% 8.99% 21.97% 25.63% 28.98% -
Total Cost 207,297 179,914 163,683 145,778 131,005 118,599 116,935 10.00%
-
Net Worth 187,324 161,230 152,975 136,661 123,582 109,026 0 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 6,743 8,991 7,330 - - - - -
Div Payout % 27.04% 34.52% 57.50% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 187,324 161,230 152,975 136,661 123,582 109,026 0 -
NOSH 624,414 620,119 637,400 621,187 617,911 3,891 3,890 133.03%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 10.76% 12.67% 7.25% 12.00% 13.82% 15.84% 15.43% -
ROE 13.31% 16.15% 8.33% 14.55% 17.00% 20.47% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 37.20 33.22 27.69 26.67 24.60 3,621.60 3,553.67 -53.21%
EPS 4.00 4.20 2.00 3.20 3.40 573.60 548.20 -55.94%
DPS 1.08 1.45 1.15 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.24 0.22 0.20 28.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 622,800
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 14.34 12.72 10.89 10.23 9.38 8.70 8.53 9.03%
EPS 1.54 1.61 0.79 1.23 1.30 1.38 1.32 2.60%
DPS 0.42 0.56 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.0995 0.0944 0.0844 0.0763 0.0673 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 - - -
Price 0.26 0.40 0.29 0.42 0.50 0.00 0.00 -
P/RPS 0.70 1.20 1.05 1.57 2.03 0.00 0.00 -
P/EPS 6.51 9.52 14.50 13.13 14.71 0.00 0.00 -
EY 15.36 10.50 6.90 7.62 6.80 0.00 0.00 -
DY 4.15 3.63 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.54 1.21 1.91 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 21/04/03 - -
Price 0.26 0.47 0.32 0.38 0.56 0.00 0.00 -
P/RPS 0.70 1.41 1.16 1.42 2.28 0.00 0.00 -
P/EPS 6.51 11.19 16.00 11.88 16.47 0.00 0.00 -
EY 15.36 8.94 6.25 8.42 6.07 0.00 0.00 -
DY 4.15 3.09 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.81 1.33 1.73 2.80 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