[NTPM] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -8.84%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 330,543 285,235 256,677 222,412 207,636 194,137 183,137 10.33%
PBT 47,561 36,803 35,263 21,333 32,100 33,153 37,173 4.18%
Tax -9,932 -6,292 -4,097 -561 -4,790 -5,021 -9,085 1.49%
NP 37,629 30,511 31,166 20,772 27,310 28,132 28,088 4.98%
-
NP to SH 37,606 30,465 31,233 20,742 27,310 28,132 28,088 4.97%
-
Tax Rate 20.88% 17.10% 11.62% 2.63% 14.92% 15.14% 24.44% -
Total Cost 292,914 254,724 225,511 201,640 180,326 166,005 155,049 11.17%
-
Net Worth 0 178,056 144,479 143,002 133,369 121,172 101,187 -
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 19,695 20,855 14,585 - 12,007 6,095 - -
Div Payout % 52.37% 68.46% 46.70% - 43.97% 21.67% - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 0 178,056 144,479 143,002 133,369 121,172 101,187 -
NOSH 622,357 635,916 602,000 621,749 635,090 637,749 3,891 132.80%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 11.38% 10.70% 12.14% 9.34% 13.15% 14.49% 15.34% -
ROE 0.00% 17.11% 21.62% 14.50% 20.48% 23.22% 27.76% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 53.11 44.85 42.64 35.77 32.69 30.44 4,705.67 -52.60%
EPS 6.04 4.79 5.19 3.34 4.30 4.41 721.72 -54.90%
DPS 3.16 3.28 2.42 0.00 1.89 0.96 0.00 -
NAPS 0.00 0.28 0.24 0.23 0.21 0.19 26.00 -
Adjusted Per Share Value based on latest NOSH - 621,749
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 20.40 17.61 15.84 13.73 12.82 11.98 11.30 10.33%
EPS 2.32 1.88 1.93 1.28 1.69 1.74 1.73 5.00%
DPS 1.22 1.29 0.90 0.00 0.74 0.38 0.00 -
NAPS 0.00 0.1099 0.0892 0.0883 0.0823 0.0748 0.0625 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 0.26 0.46 0.34 0.27 0.43 0.55 0.00 -
P/RPS 0.49 1.03 0.80 0.75 1.32 1.81 0.00 -
P/EPS 4.30 9.60 6.55 8.09 10.00 12.47 0.00 -
EY 23.24 10.41 15.26 12.36 10.00 8.02 0.00 -
DY 12.17 7.13 7.13 0.00 4.40 1.74 0.00 -
P/NAPS 0.00 1.64 1.42 1.17 2.05 2.89 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 19/12/03 - -
Price 0.28 0.47 0.34 0.31 0.43 0.50 0.00 -
P/RPS 0.53 1.05 0.80 0.87 1.32 1.64 0.00 -
P/EPS 4.63 9.81 6.55 9.29 10.00 11.33 0.00 -
EY 21.58 10.19 15.26 10.76 10.00 8.82 0.00 -
DY 11.30 6.98 7.13 0.00 4.40 1.91 0.00 -
P/NAPS 0.00 1.68 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