Highlights

[NTPM] YoY Quarter Result on 2019-01-31 [#3]

Stock [NTPM]: NTPM HOLDINGS BHD
Announcement Date 29-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     0.30%    YoY -     -63.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 195,530 180,989 170,367 161,023 142,388 140,027 127,521 7.38%
  YoY % 8.03% 6.23% 5.80% 13.09% 1.69% 9.81% -
  Horiz. % 153.33% 141.93% 133.60% 126.27% 111.66% 109.81% 100.00%
PBT 7,803 12,702 22,785 24,255 18,538 18,847 18,819 -13.64%
  YoY % -38.57% -44.25% -6.06% 30.84% -1.64% 0.15% -
  Horiz. % 41.46% 67.50% 121.07% 128.89% 98.51% 100.15% 100.00%
Tax -4,181 -2,652 -7,294 -6,599 -5,272 -4,654 -4,992 -2.91%
  YoY % -57.65% 63.64% -10.53% -25.17% -13.28% 6.77% -
  Horiz. % 83.75% 53.12% 146.11% 132.19% 105.61% 93.23% 100.00%
NP 3,622 10,050 15,491 17,656 13,266 14,193 13,827 -20.00%
  YoY % -63.96% -35.12% -12.26% 33.09% -6.53% 2.65% -
  Horiz. % 26.20% 72.68% 112.03% 127.69% 95.94% 102.65% 100.00%
NP to SH 3,622 10,050 15,491 17,656 13,266 14,193 13,827 -20.00%
  YoY % -63.96% -35.12% -12.26% 33.09% -6.53% 2.65% -
  Horiz. % 26.20% 72.68% 112.03% 127.69% 95.94% 102.65% 100.00%
Tax Rate 53.58 % 20.88 % 32.01 % 27.21 % 28.44 % 24.69 % 26.53 % 12.42%
  YoY % 156.61% -34.77% 17.64% -4.32% 15.19% -6.94% -
  Horiz. % 201.96% 78.70% 120.66% 102.56% 107.20% 93.06% 100.00%
Total Cost 191,908 170,939 154,876 143,367 129,122 125,834 113,694 9.11%
  YoY % 12.27% 10.37% 8.03% 11.03% 2.61% 10.68% -
  Horiz. % 168.79% 150.35% 136.22% 126.10% 113.57% 110.68% 100.00%
Net Worth 449,220 460,475 426,789 408,294 353,759 338,448 322,629 5.67%
  YoY % -2.44% 7.89% 4.53% 15.42% 4.52% 4.90% -
  Horiz. % 139.24% 142.73% 132.28% 126.55% 109.65% 104.90% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 8,984 8,984 - 8,827 8,070 15,830 16,707 -9.82%
  YoY % -0.01% 0.00% 0.00% 9.39% -49.02% -5.25% -
  Horiz. % 53.77% 53.78% 0.00% 52.84% 48.30% 94.75% 100.00%
Div Payout % 248.05 % 89.40 % - % 50.00 % 60.83 % 111.54 % 120.83 % 12.73%
  YoY % 177.46% 0.00% 0.00% -17.80% -45.46% -7.69% -
  Horiz. % 205.29% 73.99% 0.00% 41.38% 50.34% 92.31% 100.00%
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 449,220 460,475 426,789 408,294 353,759 338,448 322,629 5.67%
  YoY % -2.44% 7.89% 4.53% 15.42% 4.52% 4.90% -
  Horiz. % 139.24% 142.73% 132.28% 126.55% 109.65% 104.90% 100.00%
NOSH 1,123,050 1,123,110 1,123,130 1,103,499 1,105,499 1,091,769 1,152,249 -0.43%
  YoY % -0.01% -0.00% 1.78% -0.18% 1.26% -5.25% -
  Horiz. % 97.47% 97.47% 97.47% 95.77% 95.94% 94.75% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.85 % 5.55 % 9.09 % 10.96 % 9.32 % 10.14 % 10.84 % -25.51%
  YoY % -66.67% -38.94% -17.06% 17.60% -8.09% -6.46% -
  Horiz. % 17.07% 51.20% 83.86% 101.11% 85.98% 93.54% 100.00%
ROE 0.81 % 2.18 % 3.63 % 4.32 % 3.75 % 4.19 % 4.29 % -24.25%
  YoY % -62.84% -39.94% -15.97% 15.20% -10.50% -2.33% -
  Horiz. % 18.88% 50.82% 84.62% 100.70% 87.41% 97.67% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 17.41 16.11 15.17 14.59 12.88 12.83 11.07 7.84%
  YoY % 8.07% 6.20% 3.98% 13.28% 0.39% 15.90% -
  Horiz. % 157.27% 145.53% 137.04% 131.80% 116.35% 115.90% 100.00%
EPS 0.30 0.90 1.40 1.60 1.20 1.30 1.20 -20.62%
  YoY % -66.67% -35.71% -12.50% 33.33% -7.69% 8.33% -
  Horiz. % 25.00% 75.00% 116.67% 133.33% 100.00% 108.33% 100.00%
DPS 0.80 0.80 0.00 0.80 0.73 1.45 1.45 -9.43%
  YoY % 0.00% 0.00% 0.00% 9.59% -49.66% 0.00% -
  Horiz. % 55.17% 55.17% 0.00% 55.17% 50.34% 100.00% 100.00%
NAPS 0.4000 0.4100 0.3800 0.3700 0.3200 0.3100 0.2800 6.12%
  YoY % -2.44% 7.89% 2.70% 15.63% 3.23% 10.71% -
  Horiz. % 142.86% 146.43% 135.71% 132.14% 114.29% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,257,500
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 17.41 16.11 15.17 14.34 12.68 12.47 11.35 7.39%
  YoY % 8.07% 6.20% 5.79% 13.09% 1.68% 9.87% -
  Horiz. % 153.39% 141.94% 133.66% 126.34% 111.72% 109.87% 100.00%
EPS 0.32 0.89 1.38 1.57 1.18 1.26 1.23 -20.09%
  YoY % -64.04% -35.51% -12.10% 33.05% -6.35% 2.44% -
  Horiz. % 26.02% 72.36% 112.20% 127.64% 95.93% 102.44% 100.00%
DPS 0.80 0.80 0.00 0.79 0.72 1.41 1.49 -9.84%
  YoY % 0.00% 0.00% 0.00% 9.72% -48.94% -5.37% -
  Horiz. % 53.69% 53.69% 0.00% 53.02% 48.32% 94.63% 100.00%
NAPS 0.3999 0.4100 0.3800 0.3635 0.3150 0.3013 0.2872 5.67%
  YoY % -2.46% 7.89% 4.54% 15.40% 4.55% 4.91% -
  Horiz. % 139.24% 142.76% 132.31% 126.57% 109.68% 104.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.5000 0.5800 0.8500 0.9150 0.6550 0.8300 0.4500 -
P/RPS 2.87 3.60 5.60 6.27 5.09 6.47 4.07 -5.65%
  YoY % -20.28% -35.71% -10.69% 23.18% -21.33% 58.97% -
  Horiz. % 70.52% 88.45% 137.59% 154.05% 125.06% 158.97% 100.00%
P/EPS 155.03 64.82 61.63 57.19 54.58 63.85 37.50 26.67%
  YoY % 139.17% 5.18% 7.76% 4.78% -14.52% 70.27% -
  Horiz. % 413.41% 172.85% 164.35% 152.51% 145.55% 170.27% 100.00%
EY 0.65 1.54 1.62 1.75 1.83 1.57 2.67 -20.97%
  YoY % -57.79% -4.94% -7.43% -4.37% 16.56% -41.20% -
  Horiz. % 24.34% 57.68% 60.67% 65.54% 68.54% 58.80% 100.00%
DY 1.60 1.38 0.00 0.87 1.11 1.75 3.22 -11.00%
  YoY % 15.94% 0.00% 0.00% -21.62% -36.57% -45.65% -
  Horiz. % 49.69% 42.86% 0.00% 27.02% 34.47% 54.35% 100.00%
P/NAPS 1.25 1.41 2.24 2.47 2.05 2.68 1.61 -4.13%
  YoY % -11.35% -37.05% -9.31% 20.49% -23.51% 66.46% -
  Horiz. % 77.64% 87.58% 139.13% 153.42% 127.33% 166.46% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 11/03/13 -
Price 0.4950 0.5250 0.8500 1.0600 0.7200 0.8500 0.4800 -
P/RPS 2.84 3.26 5.60 7.26 5.59 6.63 4.34 -6.82%
  YoY % -12.88% -41.79% -22.87% 29.87% -15.69% 52.76% -
  Horiz. % 65.44% 75.12% 129.03% 167.28% 128.80% 152.76% 100.00%
P/EPS 153.48 58.67 61.63 66.25 60.00 65.38 40.00 25.11%
  YoY % 161.60% -4.80% -6.97% 10.42% -8.23% 63.45% -
  Horiz. % 383.70% 146.67% 154.07% 165.62% 150.00% 163.45% 100.00%
EY 0.65 1.70 1.62 1.51 1.67 1.53 2.50 -20.10%
  YoY % -61.76% 4.94% 7.28% -9.58% 9.15% -38.80% -
  Horiz. % 26.00% 68.00% 64.80% 60.40% 66.80% 61.20% 100.00%
DY 1.62 1.52 0.00 0.75 1.01 1.71 3.02 -9.86%
  YoY % 6.58% 0.00% 0.00% -25.74% -40.94% -43.38% -
  Horiz. % 53.64% 50.33% 0.00% 24.83% 33.44% 56.62% 100.00%
P/NAPS 1.24 1.28 2.24 2.86 2.25 2.74 1.71 -5.21%
  YoY % -3.12% -42.86% -21.68% 27.11% -17.88% 60.23% -
  Horiz. % 72.51% 74.85% 130.99% 167.25% 131.58% 160.23% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

212  142  481  1433 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.275+0.005 
 KNM 0.46+0.015 
 ISTONE 0.245+0.02 
 HSI-C7F 0.33+0.015 
 KNM-WB 0.205+0.02 
 GPACKET-WB 0.3150.00 
 VELESTO 0.345+0.015 
 ARMADA 0.425+0.005 
 REACH-WA 0.050.00 
Partners & Brokers