[NTPM] YoY Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 116.14%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 263,442 232,290 206,008 176,470 165,656 152,014 140,918 10.98%
PBT 40,367 31,494 31,316 18,912 21,842 26,924 30,010 5.06%
Tax -9,078 -6,501 -5,222 -6,125 -1,964 -5,915 -7,691 2.79%
NP 31,289 24,993 26,094 12,787 19,878 21,009 22,319 5.78%
-
NP to SH 31,250 24,938 26,045 12,748 19,878 21,009 22,319 5.76%
-
Tax Rate 22.49% 20.64% 16.68% 32.39% 8.99% 21.97% 25.63% -
Total Cost 232,153 207,297 179,914 163,683 145,778 131,005 118,599 11.83%
-
Net Worth 199,999 187,324 161,230 152,975 136,661 123,582 109,026 10.63%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 7,312 6,743 8,991 7,330 - - - -
Div Payout % 23.40% 27.04% 34.52% 57.50% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 199,999 187,324 161,230 152,975 136,661 123,582 109,026 10.63%
NOSH 625,000 624,414 620,119 637,400 621,187 617,911 3,891 132.97%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 11.88% 10.76% 12.67% 7.25% 12.00% 13.82% 15.84% -
ROE 15.63% 13.31% 16.15% 8.33% 14.55% 17.00% 20.47% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 42.15 37.20 33.22 27.69 26.67 24.60 3,621.60 -52.36%
EPS 5.00 4.00 4.20 2.00 3.20 3.40 573.60 -54.60%
DPS 1.17 1.08 1.45 1.15 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.26 0.24 0.22 0.20 28.02 -52.51%
Adjusted Per Share Value based on latest NOSH - 622,727
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 16.26 14.34 12.72 10.89 10.23 9.38 8.70 10.97%
EPS 1.93 1.54 1.61 0.79 1.23 1.30 1.38 5.74%
DPS 0.45 0.42 0.56 0.45 0.00 0.00 0.00 -
NAPS 0.1235 0.1156 0.0995 0.0944 0.0844 0.0763 0.0673 10.63%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 - -
Price 0.27 0.26 0.40 0.29 0.42 0.50 0.00 -
P/RPS 0.64 0.70 1.20 1.05 1.57 2.03 0.00 -
P/EPS 5.40 6.51 9.52 14.50 13.13 14.71 0.00 -
EY 18.52 15.36 10.50 6.90 7.62 6.80 0.00 -
DY 4.33 4.15 3.63 3.97 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.54 1.21 1.91 2.50 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 20/03/09 21/03/08 23/03/07 17/03/06 18/03/05 19/03/04 21/04/03 -
Price 0.28 0.26 0.47 0.32 0.38 0.56 0.00 -
P/RPS 0.66 0.70 1.41 1.16 1.42 2.28 0.00 -
P/EPS 5.60 6.51 11.19 16.00 11.88 16.47 0.00 -
EY 17.86 15.36 8.94 6.25 8.42 6.07 0.00 -
DY 4.18 4.15 3.09 3.59 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 1.81 1.33 1.73 2.80 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