Highlights

[NTPM] YoY Quarter Result on 2020-07-31 [#1]

Stock [NTPM]: NTPM HOLDINGS BHD
Announcement Date 25-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     259.36%    YoY -     2,811.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 179,290 184,894 172,403 176,150 151,431 143,395 132,244 5.20%
  YoY % -3.03% 7.25% -2.13% 16.32% 5.60% 8.43% -
  Horiz. % 135.58% 139.81% 130.37% 133.20% 114.51% 108.43% 100.00%
PBT 19,384 3,091 10,490 17,877 14,015 17,801 9,845 11.94%
  YoY % 527.11% -70.53% -41.32% 27.56% -21.27% 80.81% -
  Horiz. % 196.89% 31.40% 106.55% 181.58% 142.36% 180.81% 100.00%
Tax -4,740 -2,588 -3,908 -5,758 -4,634 -4,880 -2,843 8.88%
  YoY % -83.15% 33.78% 32.13% -24.26% 5.04% -71.65% -
  Horiz. % 166.73% 91.03% 137.46% 202.53% 163.00% 171.65% 100.00%
NP 14,644 503 6,582 12,119 9,381 12,921 7,002 13.07%
  YoY % 2,811.33% -92.36% -45.69% 29.19% -27.40% 84.53% -
  Horiz. % 209.14% 7.18% 94.00% 173.08% 133.98% 184.53% 100.00%
NP to SH 14,644 503 6,582 12,119 9,381 12,921 7,002 13.07%
  YoY % 2,811.33% -92.36% -45.69% 29.19% -27.40% 84.53% -
  Horiz. % 209.14% 7.18% 94.00% 173.08% 133.98% 184.53% 100.00%
Tax Rate 24.45 % 83.73 % 37.25 % 32.21 % 33.06 % 27.41 % 28.88 % -2.73%
  YoY % -70.80% 124.78% 15.65% -2.57% 20.61% -5.09% -
  Horiz. % 84.66% 289.92% 128.98% 111.53% 114.47% 94.91% 100.00%
Total Cost 164,646 184,391 165,821 164,031 142,050 130,474 125,242 4.66%
  YoY % -10.71% 11.20% 1.09% 15.47% 8.87% 4.18% -
  Horiz. % 131.46% 147.23% 132.40% 130.97% 113.42% 104.18% 100.00%
Net Worth 460,446 449,216 460,470 460,479 433,871 355,327 361,769 4.10%
  YoY % 2.50% -2.44% -0.00% 6.13% 22.10% -1.78% -
  Horiz. % 127.28% 124.17% 127.28% 127.29% 119.93% 98.22% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 8,984 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 61.35 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 460,446 449,216 460,470 460,479 433,871 355,327 361,769 4.10%
  YoY % 2.50% -2.44% -0.00% 6.13% 22.10% -1.78% -
  Horiz. % 127.28% 124.17% 127.28% 127.29% 119.93% 98.22% 100.00%
NOSH 1,123,040 1,123,040 1,123,100 1,123,120 1,172,624 1,076,749 1,166,999 -0.64%
  YoY % 0.00% -0.01% -0.00% -4.22% 8.90% -7.73% -
  Horiz. % 96.23% 96.23% 96.24% 96.24% 100.48% 92.27% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 8.17 % 0.27 % 3.82 % 6.88 % 6.19 % 9.01 % 5.29 % 7.51%
  YoY % 2,925.93% -92.93% -44.48% 11.15% -31.30% 70.32% -
  Horiz. % 154.44% 5.10% 72.21% 130.06% 117.01% 170.32% 100.00%
ROE 3.18 % 0.11 % 1.43 % 2.63 % 2.16 % 3.64 % 1.94 % 8.58%
  YoY % 2,790.91% -92.31% -45.63% 21.76% -40.66% 87.63% -
  Horiz. % 163.92% 5.67% 73.71% 135.57% 111.34% 187.63% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 15.96 16.46 15.35 15.68 12.91 13.32 11.33 5.87%
  YoY % -3.04% 7.23% -2.10% 21.46% -3.08% 17.56% -
  Horiz. % 140.86% 145.28% 135.48% 138.39% 113.95% 117.56% 100.00%
EPS 1.30 0.04 0.60 1.10 0.80 1.20 0.60 13.74%
  YoY % 3,150.00% -93.33% -45.45% 37.50% -33.33% 100.00% -
  Horiz. % 216.67% 6.67% 100.00% 183.33% 133.33% 200.00% 100.00%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.4100 0.4000 0.4100 0.4100 0.3700 0.3300 0.3100 4.77%
  YoY % 2.50% -2.44% 0.00% 10.81% 12.12% 6.45% -
  Horiz. % 132.26% 129.03% 132.26% 132.26% 119.35% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 15.96 16.46 15.35 15.68 13.48 12.77 11.77 5.20%
  YoY % -3.04% 7.23% -2.10% 16.32% 5.56% 8.50% -
  Horiz. % 135.60% 139.85% 130.42% 133.22% 114.53% 108.50% 100.00%
EPS 1.30 0.04 0.59 1.08 0.84 1.15 0.62 13.12%
  YoY % 3,150.00% -93.22% -45.37% 28.57% -26.96% 85.48% -
  Horiz. % 209.68% 6.45% 95.16% 174.19% 135.48% 185.48% 100.00%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.4099 0.3999 0.4100 0.4100 0.3863 0.3164 0.3221 4.10%
  YoY % 2.50% -2.46% 0.00% 6.14% 22.09% -1.77% -
  Horiz. % 127.26% 124.15% 127.29% 127.29% 119.93% 98.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.5900 0.4100 0.5850 0.7900 0.8400 0.6800 0.8200 -
P/RPS 3.70 2.49 3.81 5.04 6.50 5.11 7.24 -10.58%
  YoY % 48.59% -34.65% -24.40% -22.46% 27.20% -29.42% -
  Horiz. % 51.10% 34.39% 52.62% 69.61% 89.78% 70.58% 100.00%
P/EPS 45.25 915.40 99.82 73.21 105.00 56.67 136.67 -16.81%
  YoY % -95.06% 817.05% 36.35% -30.28% 85.28% -58.54% -
  Horiz. % 33.11% 669.79% 73.04% 53.57% 76.83% 41.46% 100.00%
EY 2.21 0.11 1.00 1.37 0.95 1.76 0.73 20.26%
  YoY % 1,909.09% -89.00% -27.01% 44.21% -46.02% 141.10% -
  Horiz. % 302.74% 15.07% 136.99% 187.67% 130.14% 241.10% 100.00%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.44 1.03 1.43 1.93 2.27 2.06 2.65 -9.66%
  YoY % 39.81% -27.97% -25.91% -14.98% 10.19% -22.26% -
  Horiz. % 54.34% 38.87% 53.96% 72.83% 85.66% 77.74% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 25/09/20 27/09/19 21/09/18 21/09/17 23/09/16 11/09/15 05/09/14 -
Price 0.5700 0.4550 0.5450 0.7850 0.8700 0.7200 0.8000 -
P/RPS 3.57 2.76 3.55 5.01 6.74 5.41 7.06 -10.73%
  YoY % 29.35% -22.25% -29.14% -25.67% 24.58% -23.37% -
  Horiz. % 50.57% 39.09% 50.28% 70.96% 95.47% 76.63% 100.00%
P/EPS 43.71 1,015.87 92.99 72.75 108.75 60.00 133.33 -16.95%
  YoY % -95.70% 992.45% 27.82% -33.10% 81.25% -55.00% -
  Horiz. % 32.78% 761.92% 69.74% 54.56% 81.56% 45.00% 100.00%
EY 2.29 0.10 1.08 1.37 0.92 1.67 0.75 20.43%
  YoY % 2,190.00% -90.74% -21.17% 48.91% -44.91% 122.67% -
  Horiz. % 305.33% 13.33% 144.00% 182.67% 122.67% 222.67% 100.00%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.39 1.14 1.33 1.91 2.35 2.18 2.58 -9.79%
  YoY % 21.93% -14.29% -30.37% -18.72% 7.80% -15.50% -
  Horiz. % 53.88% 44.19% 51.55% 74.03% 91.09% 84.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS