[NTPM] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 0.68%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 256,677 222,412 207,636 194,137 183,137 8.79%
PBT 35,263 21,333 32,100 33,153 37,173 -1.30%
Tax -4,097 -561 -4,790 -5,021 -9,085 -18.04%
NP 31,166 20,772 27,310 28,132 28,088 2.63%
-
NP to SH 31,233 20,742 27,310 28,132 28,088 2.68%
-
Tax Rate 11.62% 2.63% 14.92% 15.14% 24.44% -
Total Cost 225,511 201,640 180,326 166,005 155,049 9.81%
-
Net Worth 144,479 143,002 133,369 121,172 101,187 9.30%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 14,585 - 12,007 6,095 - -
Div Payout % 46.70% - 43.97% 21.67% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 144,479 143,002 133,369 121,172 101,187 9.30%
NOSH 602,000 621,749 635,090 637,749 3,891 252.37%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 12.14% 9.34% 13.15% 14.49% 15.34% -
ROE 21.62% 14.50% 20.48% 23.22% 27.76% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 42.64 35.77 32.69 30.44 4,705.67 -69.12%
EPS 5.19 3.34 4.30 4.41 721.72 -70.85%
DPS 2.42 0.00 1.89 0.96 0.00 -
NAPS 0.24 0.23 0.21 0.19 26.00 -68.97%
Adjusted Per Share Value based on latest NOSH - 637,749
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.85 19.80 18.49 17.28 16.30 8.80%
EPS 2.78 1.85 2.43 2.50 2.50 2.68%
DPS 1.30 0.00 1.07 0.54 0.00 -
NAPS 0.1286 0.1273 0.1187 0.1079 0.0901 9.29%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 0.34 0.27 0.43 0.55 0.00 -
P/RPS 0.80 0.75 1.32 1.81 0.00 -
P/EPS 6.55 8.09 10.00 12.47 0.00 -
EY 15.26 12.36 10.00 8.02 0.00 -
DY 7.13 0.00 4.40 1.74 0.00 -
P/NAPS 1.42 1.17 2.05 2.89 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 27/12/06 16/12/05 17/12/04 19/12/03 - -
Price 0.34 0.31 0.43 0.50 0.00 -
P/RPS 0.80 0.87 1.32 1.64 0.00 -
P/EPS 6.55 9.29 10.00 11.33 0.00 -
EY 15.26 10.76 10.00 8.82 0.00 -
DY 7.13 0.00 4.40 1.91 0.00 -
P/NAPS 1.42 1.35 2.05 2.63 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