[NTPM] YoY TTM Result on 30-Apr-2007 [#4]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

28-Jun-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

30-Apr-2007 [#4]

Profit Trend

QoQ- -5.92%

YoY- 53.89%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	383,124	358,557	306,173	270,730	237,061	216,462	201,354	11.31%
YoY %	6.85%	17.11%	13.09%	14.20%	9.52%	7.50%	-	-
Horiz. %	190.27%	178.07%	152.06%	134.45%	117.73%	107.50%	100.00%	-
PBT	75,444	58,677	41,616	38,112	25,669	26,675	35,051	13.62%
YoY %	28.58%	41.00%	9.19%	48.47%	-3.77%	-23.90%	-	-
Horiz. %	215.24%	167.40%	118.73%	108.73%	73.23%	76.10%	100.00%	-
Tax	-16,084	-12,372	-8,454	-5,870	-4,815	1,820	-6,537	16.18%
YoY %	-30.00%	-46.34%	-44.02%	-21.91%	-364.56%	127.84%	-	-
Horiz. %	246.05%	189.26%	129.33%	89.80%	73.66%	-27.84%	100.00%	-
NP	59,360	46,305	33,162	32,242	20,854	28,495	28,514	12.99%
YoY %	28.19%	39.63%	2.85%	54.61%	-26.82%	-0.07%	-	-
Horiz. %	208.18%	162.39%	116.30%	113.07%	73.14%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,320	46,238	33,121	32,191	20,918	28,495	28,514	12.97%
YoY %	28.29%	39.60%	2.89%	53.89%	-26.59%	-0.07%	-	-
Horiz. %	208.04%	162.16%	116.16%	112.90%	73.36%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.32%	21.08%	20.31%	15.40%	18.76%	-6.82%	18.65%	-
YoY %	1.14%	3.79%	31.88%	-17.91%	375.07%	-136.57%	-	-
Horiz. %	114.32%	113.03%	108.90%	82.57%	100.59%	-36.57%	100.00%	-
Total Cost	323,764	312,252	273,011	238,488	216,207	187,967	172,840	11.02%
YoY %	3.69%	14.37%	14.48%	10.31%	15.02%	8.75%	-	-
Horiz. %	187.32%	180.66%	157.96%	137.98%	125.09%	108.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,046	207,526	97,222	167,103	148,473	147,702	131,337	8.81%
YoY %	5.07%	113.46%	-41.82%	12.55%	0.52%	12.46%	-	-
Horiz. %	166.02%	158.01%	74.02%	127.23%	113.05%	112.46%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	31,813	23,900	19,695	20,855	14,585	11,816	12,007	17.62%
YoY %	33.11%	21.35%	-5.56%	42.99%	23.43%	-1.59%	-	-
Horiz. %	264.95%	199.05%	164.03%	173.69%	121.47%	98.41%	100.00%	-
Div Payout %	53.63%	51.69%	59.46%	64.79%	69.72%	41.47%	42.11%	-
YoY %	3.75%	-13.07%	-8.23%	-7.07%	68.12%	-1.52%	-	-
Horiz. %	127.36%	122.75%	141.20%	153.86%	165.57%	98.48%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	218,046	207,526	97,222	167,103	148,473	147,702	131,337	8.81%
YoY %	5.07%	113.46%	-41.82%	12.55%	0.52%	12.46%	-	-
Horiz. %	166.02%	158.01%	74.02%	127.23%	113.05%	112.46%	100.00%	-
NOSH	1,090,230	1,152,923	607,642	618,900	645,538	615,428	625,416	9.69%
YoY %	-5.44%	89.74%	-1.82%	-4.13%	4.89%	-1.60%	-	-
Horiz. %	174.32%	184.34%	97.16%	98.96%	103.22%	98.40%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	15.49%	12.91%	10.83%	11.91%	8.80%	13.16%	14.16%	-
YoY %	19.98%	19.21%	-9.07%	35.34%	-33.13%	-7.06%	-	-
Horiz. %	109.39%	91.17%	76.48%	84.11%	62.15%	92.94%	100.00%	-
ROE	27.21%	22.28%	34.07%	19.26%	14.09%	19.29%	21.71%	-
YoY %	22.13%	-34.61%	76.90%	36.69%	-26.96%	-11.15%	-	-
Horiz. %	125.33%	102.63%	156.93%	88.71%	64.90%	88.85%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	35.14	31.10	50.39	43.74	36.72	35.17	32.20	1.46%
YoY %	12.99%	-38.28%	15.20%	19.12%	4.41%	9.22%	-	-
Horiz. %	109.13%	96.58%	156.49%	135.84%	114.04%	109.22%	100.00%	-
EPS	5.44	4.01	5.45	5.20	3.24	4.63	4.56	2.98%
YoY %	35.66%	-26.42%	4.81%	60.49%	-30.02%	1.54%	-	-
Horiz. %	119.30%	87.94%	119.52%	114.04%	71.05%	101.54%	100.00%	-
DPS	2.92	2.07	3.24	3.37	2.26	1.92	1.92	7.23%
YoY %	41.06%	-36.11%	-3.86%	49.12%	17.71%	0.00%	-	-
Horiz. %	152.08%	107.81%	168.75%	175.52%	117.71%	100.00%	100.00%	-
NAPS	0.20	0.18	0.16	0.27	0.23	0.24	0.21	-0.80%
YoY %	11.11%	12.50%	-40.74%	17.39%	-4.17%	14.29%	-	-
Horiz. %	95.24%	85.71%	76.19%	128.57%	109.52%	114.29%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 618,900
RPS	34.11	31.92	27.26	24.10	21.11	19.27	17.93	11.30%
YoY %	6.86%	17.09%	13.11%	14.16%	9.55%	7.47%	-	-
Horiz. %	190.24%	178.03%	152.04%	134.41%	117.74%	107.47%	100.00%	-
EPS	5.28	4.12	2.95	2.87	1.86	2.54	2.54	12.96%
YoY %	28.16%	39.66%	2.79%	54.30%	-26.77%	0.00%	-	-
Horiz. %	207.87%	162.20%	116.14%	112.99%	73.23%	100.00%	100.00%	-
DPS	2.83	2.13	1.75	1.86	1.30	1.05	1.07	17.58%
YoY %	32.86%	21.71%	-5.91%	43.08%	23.81%	-1.87%	-	-
Horiz. %	264.49%	199.07%	163.55%	173.83%	121.50%	98.13%	100.00%	-
NAPS	0.1941	0.1848	0.0866	0.1488	0.1322	0.1315	0.1169	8.81%
YoY %	5.03%	113.39%	-41.80%	12.56%	0.53%	12.49%	-	-
Horiz. %	166.04%	158.08%	74.08%	127.29%	113.09%	112.49%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	0.58	0.37	0.27	0.46	0.34	0.39	0.49	-
P/RPS	1.65	1.19	0.54	1.05	0.93	1.11	1.52	1.37%
YoY %	38.66%	120.37%	-48.57%	12.90%	-16.22%	-26.97%	-	-
Horiz. %	108.55%	78.29%	35.53%	69.08%	61.18%	73.03%	100.00%	-
P/EPS	10.66	9.23	4.95	8.84	10.49	8.42	10.75	-0.13%
YoY %	15.49%	86.46%	-44.00%	-15.73%	24.58%	-21.67%	-	-
Horiz. %	99.16%	85.86%	46.05%	82.23%	97.58%	78.33%	100.00%	-
EY	9.38	10.84	20.19	11.31	9.53	11.87	9.30	0.14%
YoY %	-13.47%	-46.31%	78.51%	18.68%	-19.71%	27.63%	-	-
Horiz. %	100.86%	116.56%	217.10%	121.61%	102.47%	127.63%	100.00%	-
DY	5.03	5.60	12.00	7.33	6.65	4.92	3.92	4.24%
YoY %	-10.18%	-53.33%	63.71%	10.23%	35.16%	25.51%	-	-
Horiz. %	128.32%	142.86%	306.12%	186.99%	169.64%	125.51%	100.00%	-
P/NAPS	2.90	2.06	1.69	1.70	1.48	1.63	2.33	3.71%
YoY %	40.78%	21.89%	-0.59%	14.86%	-9.20%	-30.04%	-	-
Horiz. %	124.46%	88.41%	72.53%	72.96%	63.52%	69.96%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	29/06/10	26/06/09	27/06/08	28/06/07	30/06/06	28/06/05	24/06/04	-
Price	0.60	0.43	0.28	0.47	0.31	0.36	0.43	-
P/RPS	1.71	1.38	0.56	1.07	0.84	1.02	1.34	4.14%
YoY %	23.91%	146.43%	-47.66%	27.38%	-17.65%	-23.88%	-	-
Horiz. %	127.61%	102.99%	41.79%	79.85%	62.69%	76.12%	100.00%	-
P/EPS	11.03	10.72	5.14	9.04	9.57	7.78	9.43	2.64%
YoY %	2.89%	108.56%	-43.14%	-5.54%	23.01%	-17.50%	-	-
Horiz. %	116.97%	113.68%	54.51%	95.86%	101.48%	82.50%	100.00%	-
EY	9.07	9.33	19.47	11.07	10.45	12.86	10.60	-2.56%
YoY %	-2.79%	-52.08%	75.88%	5.93%	-18.74%	21.32%	-	-
Horiz. %	85.57%	88.02%	183.68%	104.43%	98.58%	121.32%	100.00%	-
DY	4.86	4.82	11.58	7.17	7.29	5.33	4.47	1.40%
YoY %	0.83%	-58.38%	61.51%	-1.65%	36.77%	19.24%	-	-
Horiz. %	108.72%	107.83%	259.06%	160.40%	163.09%	119.24%	100.00%	-
P/NAPS	3.00	2.39	1.75	1.74	1.35	1.50	2.05	6.54%
YoY %	25.52%	36.57%	0.57%	28.89%	-10.00%	-26.83%	-	-
Horiz. %	146.34%	116.59%	85.37%	84.88%	65.85%	73.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos