[NTPM] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 12.43%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 374,812 330,543 285,235 256,677 222,412 207,636 194,137 11.57%
PBT 71,730 47,561 36,803 35,263 21,333 32,100 33,153 13.71%
Tax -15,771 -9,932 -6,292 -4,097 -561 -4,790 -5,021 20.99%
NP 55,959 37,629 30,511 31,166 20,772 27,310 28,132 12.13%
-
NP to SH 55,856 37,606 30,465 31,233 20,742 27,310 28,132 12.09%
-
Tax Rate 21.99% 20.88% 17.10% 11.62% 2.63% 14.92% 15.14% -
Total Cost 318,853 292,914 254,724 225,511 201,640 180,326 166,005 11.48%
-
Net Worth 212,434 0 178,056 144,479 143,002 133,369 121,172 9.79%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 23,900 19,695 20,855 14,585 - 12,007 6,095 25.54%
Div Payout % 42.79% 52.37% 68.46% 46.70% - 43.97% 21.67% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 212,434 0 178,056 144,479 143,002 133,369 121,172 9.79%
NOSH 1,118,076 622,357 635,916 602,000 621,749 635,090 637,749 9.79%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.93% 11.38% 10.70% 12.14% 9.34% 13.15% 14.49% -
ROE 26.29% 0.00% 17.11% 21.62% 14.50% 20.48% 23.22% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 33.52 53.11 44.85 42.64 35.77 32.69 30.44 1.61%
EPS 5.00 6.04 4.79 5.19 3.34 4.30 4.41 2.11%
DPS 2.14 3.16 3.28 2.42 0.00 1.89 0.96 14.28%
NAPS 0.19 0.00 0.28 0.24 0.23 0.21 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 602,000
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 23.14 20.40 17.61 15.84 13.73 12.82 11.98 11.58%
EPS 3.45 2.32 1.88 1.93 1.28 1.69 1.74 12.07%
DPS 1.48 1.22 1.29 0.90 0.00 0.74 0.38 25.40%
NAPS 0.1311 0.00 0.1099 0.0892 0.0883 0.0823 0.0748 9.79%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.51 0.26 0.46 0.34 0.27 0.43 0.55 -
P/RPS 1.52 0.49 1.03 0.80 0.75 1.32 1.81 -2.86%
P/EPS 10.21 4.30 9.60 6.55 8.09 10.00 12.47 -3.27%
EY 9.80 23.24 10.41 15.26 12.36 10.00 8.02 3.39%
DY 4.19 12.17 7.13 7.13 0.00 4.40 1.74 15.75%
P/NAPS 2.68 0.00 1.64 1.42 1.17 2.05 2.89 -1.24%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 22/12/08 21/12/07 27/12/06 16/12/05 17/12/04 19/12/03 -
Price 0.56 0.28 0.47 0.34 0.31 0.43 0.50 -
P/RPS 1.67 0.53 1.05 0.80 0.87 1.32 1.64 0.30%
P/EPS 11.21 4.63 9.81 6.55 9.29 10.00 11.33 -0.17%
EY 8.92 21.58 10.19 15.26 10.76 10.00 8.82 0.18%
DY 3.82 11.30 6.98 7.13 0.00 4.40 1.91 12.23%
P/NAPS 2.95 0.00 1.68 1.42 1.35 2.05 2.63 1.93%

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