[NTPM] YoY TTM Result on 31-Jan-2003 [#3]

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	227,276	214,995	196,848	184,356	7.21%
YoY %	5.71%	9.22%	6.78%	-	-
Horiz. %	123.28%	116.62%	106.78%	100.00%	-
PBT	23,745	29,971	32,602	35,775	-12.75%
YoY %	-20.77%	-8.07%	-8.87%	-	-
Horiz. %	66.37%	83.78%	91.13%	100.00%	-
Tax	-2,341	-2,587	-5,373	-8,451	-34.78%
YoY %	9.51%	51.85%	36.42%	-	-
Horiz. %	27.70%	30.61%	63.58%	100.00%	-
NP	21,404	27,384	27,229	27,324	-7.81%
YoY %	-21.84%	0.57%	-0.35%	-	-
Horiz. %	78.33%	100.22%	99.65%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	21,364	27,384	27,229	27,324	-7.86%
YoY %	-21.98%	0.57%	-0.35%	-	-
Horiz. %	78.19%	100.22%	99.65%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	9.86%	8.63%	16.48%	23.62%	-
YoY %	14.25%	-47.63%	-30.23%	-	-
Horiz. %	41.74%	36.54%	69.77%	100.00%	-
Total Cost	205,872	187,611	169,619	157,032	9.43%
YoY %	9.73%	10.61%	8.02%	-	-
Horiz. %	131.10%	119.47%	108.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	149,454	137,015	123,080	108,936	11.10%
YoY %	9.08%	11.32%	12.98%	-	-
Horiz. %	137.19%	125.78%	112.98%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	7,161	12,007	6,095	-	-
YoY %	-40.36%	97.00%	0.00%	-	-
Horiz. %	117.49%	197.00%	100.00%	-	-
Div Payout %	33.52%	43.85%	22.38%	-	-
YoY %	-23.56%	95.93%	0.00%	-	-
Horiz. %	149.78%	195.93%	100.00%	-	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	149,454	137,015	123,080	108,936	11.10%
YoY %	9.08%	11.32%	12.98%	-	-
Horiz. %	137.19%	125.78%	112.98%	100.00%	-
NOSH	622,727	622,800	615,400	3,890	442.14%
YoY %	-0.01%	1.20%	15,720.05%	-	-
Horiz. %	16,008.41%	16,010.28%	15,820.05%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	9.42%	12.74%	13.83%	14.82%	-
YoY %	-26.06%	-7.88%	-6.68%	-	-
Horiz. %	63.56%	85.96%	93.32%	100.00%	-
ROE	14.29%	19.99%	22.12%	25.08%	-
YoY %	-28.51%	-9.63%	-11.80%	-	-
Horiz. %	56.98%	79.70%	88.20%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	36.50	34.52	31.99	4,738.50	-80.22%
YoY %	5.74%	7.91%	-99.32%	-	-
Horiz. %	0.77%	0.73%	0.68%	100.00%	-
EPS	3.43	4.40	4.42	702.31	-83.00%
YoY %	-22.05%	-0.45%	-99.37%	-	-
Horiz. %	0.49%	0.63%	0.63%	100.00%	-
DPS	1.15	1.93	0.99	0.00	-
YoY %	-40.41%	94.95%	0.00%	-	-
Horiz. %	116.16%	194.95%	100.00%	-	-
NAPS	0.24	0.22	0.20	28.00	-79.50%
YoY %	9.09%	10.00%	-99.29%	-	-
Horiz. %	0.86%	0.79%	0.71%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,890
RPS	20.23	19.14	17.53	16.41	7.21%
YoY %	5.69%	9.18%	6.83%	-	-
Horiz. %	123.28%	116.64%	106.83%	100.00%	-
EPS	1.90	2.44	2.42	2.43	-7.86%
YoY %	-22.13%	0.83%	-0.41%	-	-
Horiz. %	78.19%	100.41%	99.59%	100.00%	-
DPS	0.64	1.07	0.54	0.00	-
YoY %	-40.19%	98.15%	0.00%	-	-
Horiz. %	118.52%	198.15%	100.00%	-	-
NAPS	0.1331	0.122	0.1096	0.097	11.11%
YoY %	9.10%	11.31%	12.99%	-	-
Horiz. %	137.22%	125.77%	112.99%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/06	31/01/05	30/01/04	-	-
Price	0.29	0.42	0.50	0.00	-
P/RPS	0.79	1.22	1.56	0.00	-
YoY %	-35.25%	-21.79%	0.00%	-	-
Horiz. %	50.64%	78.21%	100.00%	-	-
P/EPS	8.45	9.55	11.30	0.00	-
YoY %	-11.52%	-15.49%	0.00%	-	-
Horiz. %	74.78%	84.51%	100.00%	-	-
EY	11.83	10.47	8.85	0.00	-
YoY %	12.99%	18.31%	0.00%	-	-
Horiz. %	133.67%	118.31%	100.00%	-	-
DY	3.97	4.59	1.98	0.00	-
YoY %	-13.51%	131.82%	0.00%	-	-
Horiz. %	200.51%	231.82%	100.00%	-	-
P/NAPS	1.21	1.91	2.50	0.00	-
YoY %	-36.65%	-23.60%	0.00%	-	-
Horiz. %	48.40%	76.40%	100.00%	-	-

	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	17/03/06	18/03/05	19/03/04	-	-
Price	0.32	0.38	0.56	0.00	-
P/RPS	0.88	1.10	1.75	0.00	-
YoY %	-20.00%	-37.14%	0.00%	-	-
Horiz. %	50.29%	62.86%	100.00%	-	-
P/EPS	9.33	8.64	12.66	0.00	-
YoY %	7.99%	-31.75%	0.00%	-	-
Horiz. %	73.70%	68.25%	100.00%	-	-
EY	10.72	11.57	7.90	0.00	-
YoY %	-7.35%	46.46%	0.00%	-	-
Horiz. %	135.70%	146.46%	100.00%	-	-
DY	3.59	5.07	1.77	0.00	-
YoY %	-29.19%	186.44%	0.00%	-	-
Horiz. %	202.82%	286.44%	100.00%	-	-
P/NAPS	1.33	1.73	2.80	0.00	-
YoY %	-23.12%	-38.21%	0.00%	-	-
Horiz. %	47.50%	61.79%	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