[NTPM] YoY TTM Result on 31-Jul-2006 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 32.8%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 365,766 320,385 278,430 247,487 219,009 203,941 190,099 11.51%
PBT 64,198 45,987 37,041 32,824 22,043 32,835 34,493 10.89%
Tax -14,047 -9,548 -5,657 -5,092 719 -4,858 -6,550 13.54%
NP 50,151 36,439 31,384 27,732 22,762 27,977 27,943 10.22%
-
NP to SH 50,034 36,425 31,361 27,779 22,754 27,977 27,943 10.18%
-
Tax Rate 21.88% 20.76% 15.27% 15.51% -3.26% 14.80% 18.99% -
Total Cost 315,615 283,946 247,046 219,755 196,247 175,964 162,156 11.72%
-
Net Worth 205,419 0 185,969 155,699 221,759 133,299 114,031 10.29%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 23,900 19,695 20,855 14,585 - 12,007 6,095 25.54%
Div Payout % 47.77% 54.07% 66.50% 52.50% - 42.92% 21.81% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 205,419 0 185,969 155,699 221,759 133,299 114,031 10.29%
NOSH 1,081,153 641,187 641,272 648,749 923,999 605,909 600,166 10.29%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 13.71% 11.37% 11.27% 11.21% 10.39% 13.72% 14.70% -
ROE 24.36% 0.00% 16.86% 17.84% 10.26% 20.99% 24.50% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 33.83 49.97 43.42 38.15 23.70 33.66 31.67 1.10%
EPS 4.63 5.68 4.89 4.28 2.46 4.62 4.66 -0.10%
DPS 2.21 3.07 3.25 2.25 0.00 1.98 1.02 13.74%
NAPS 0.19 0.00 0.29 0.24 0.24 0.22 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 648,749
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 22.58 19.78 17.19 15.28 13.52 12.59 11.73 11.52%
EPS 3.09 2.25 1.94 1.71 1.40 1.73 1.72 10.24%
DPS 1.48 1.22 1.29 0.90 0.00 0.74 0.38 25.40%
NAPS 0.1268 0.00 0.1148 0.0961 0.1369 0.0823 0.0704 10.29%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.50 0.51 0.49 0.31 0.37 0.47 0.56 -
P/RPS 1.48 1.02 1.13 0.81 1.56 1.40 1.77 -2.93%
P/EPS 10.80 8.98 10.02 7.24 15.03 10.18 12.03 -1.77%
EY 9.26 11.14 9.98 13.81 6.66 9.82 8.31 1.81%
DY 4.42 6.02 6.64 7.25 0.00 4.22 1.81 16.02%
P/NAPS 2.63 0.00 1.69 1.29 1.54 2.14 2.95 -1.89%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 03/09/09 19/09/08 13/09/07 22/09/06 16/09/05 17/09/04 26/09/03 -
Price 0.61 0.29 0.49 0.32 0.35 0.44 0.57 -
P/RPS 1.80 0.58 1.13 0.84 1.48 1.31 1.80 0.00%
P/EPS 13.18 5.10 10.02 7.47 14.21 9.53 12.24 1.23%
EY 7.59 19.59 9.98 13.38 7.04 10.49 8.17 -1.21%
DY 3.62 10.59 6.64 7.03 0.00 4.50 1.78 12.54%
P/NAPS 3.21 0.00 1.69 1.33 1.46 2.00 3.00 1.13%

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