[NTPM] YoY Cumulative 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- 104.82%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 147,498 132,994 113,378 107,429 101,146 92,761 91,325 8.31%
PBT 17,986 19,294 9,700 15,042 17,994 20,503 19,152 -1.04%
Tax -3,477 -3,054 -3,772 -1,391 -3,139 -5,261 -5,645 -7.75%
NP 14,509 16,240 5,928 13,651 14,855 15,242 13,507 1.19%
-
NP to SH 14,487 16,213 5,898 13,651 14,855 15,242 13,507 1.17%
-
Tax Rate 19.33% 15.83% 38.89% 9.25% 17.44% 25.66% 29.47% -
Total Cost 132,989 116,754 107,450 93,778 86,291 77,519 77,818 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 8.46% 10.83% 3.91% 10.48% 12.63% 14.94% 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 24.11 21.33 17.30 17.31 16.34 2,383.84 2,346.85 -53.35%
EPS 2.30 2.60 0.90 2.20 2.40 391.70 347.10 -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 9.10 8.21 7.00 6.63 6.24 5.73 5.64 8.29%
EPS 0.89 1.00 0.36 0.84 0.92 0.94 0.83 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 1.91 1.59 1.56 2.48 3.37 0.00 0.00 -
P/EPS 19.43 13.08 30.00 19.55 22.92 0.00 0.00 -
EY 5.15 7.65 3.33 5.12 4.36 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 1.95 1.59 1.79 2.48 3.06 0.00 0.00 -
P/EPS 19.85 13.08 34.44 19.55 20.83 0.00 0.00 -
EY 5.04 7.65 2.90 5.12 4.80 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