[NTPM] YoY Cumulative 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- 108.3%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 200,977 188,124 171,869 147,498 132,994 113,378 107,429 10.99%
PBT 32,365 36,983 23,931 17,986 19,294 9,700 15,042 13.61%
Tax -7,621 -8,353 -4,954 -3,477 -3,054 -3,772 -1,391 32.75%
NP 24,744 28,630 18,977 14,509 16,240 5,928 13,651 10.41%
-
NP to SH 24,744 28,590 18,972 14,487 16,213 5,898 13,651 10.41%
-
Tax Rate 23.55% 22.59% 20.70% 19.33% 15.83% 38.89% 9.25% -
Total Cost 176,233 159,494 152,892 132,989 116,754 107,450 93,778 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 10.48% 13.16% 10.00% 8.46% 10.83% 3.91% 10.48% -
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 17.87 16.45 27.18 24.11 21.33 17.30 17.31 0.53%
EPS 2.20 2.50 3.00 2.30 2.60 0.90 2.20 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 12.41 11.61 10.61 9.10 8.21 7.00 6.63 11.00%
EPS 1.53 1.76 1.17 0.89 1.00 0.36 0.84 10.50%
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 3.19 3.10 0.96 1.91 1.59 1.56 2.48 4.28%
P/EPS 25.91 20.40 8.67 19.43 13.08 30.00 19.55 4.80%
EY 3.86 4.90 11.54 5.15 7.65 3.33 5.12 -4.59%
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 3.13 3.40 1.03 1.95 1.59 1.79 2.48 3.95%
P/EPS 25.45 22.40 9.33 19.85 13.08 34.44 19.55 4.49%
EY 3.93 4.46 10.71 5.04 7.65 2.90 5.12 -4.31%
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