[NTPM] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -8.59%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 701,877 690,838 704,600 645,524 648,009 631,282 605,724 10.29%
PBT 54,033 55,648 71,508 72,378 77,968 71,384 56,060 -2.41%
Tax -15,993 -18,686 -23,032 -22,510 -23,414 -20,534 -18,536 -9.34%
NP 38,040 36,962 48,476 49,868 54,553 50,850 37,524 0.91%
-
NP to SH 38,040 36,962 48,476 49,868 54,553 50,850 37,524 0.91%
-
Tax Rate 29.60% 33.58% 32.21% 31.10% 30.03% 28.77% 33.06% -
Total Cost 663,837 653,876 656,124 595,656 593,456 580,432 568,200 10.89%
-
Net Worth 460,475 449,246 460,479 449,250 426,789 426,792 433,871 4.03%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 23,959 17,969 - 26,955 23,960 35,940 - -
Div Payout % 62.99% 48.62% - 54.05% 43.92% 70.68% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 460,475 449,246 460,479 449,250 426,789 426,792 433,871 4.03%
NOSH 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 1,172,624 -2.82%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 5.42% 5.35% 6.88% 7.73% 8.42% 8.06% 6.19% -
ROE 8.26% 8.23% 10.53% 11.10% 12.78% 11.91% 8.65% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 62.49 61.51 62.74 57.48 57.70 56.21 51.66 13.48%
EPS 3.33 3.20 4.40 4.40 4.80 4.60 3.20 2.68%
DPS 2.13 1.60 0.00 2.40 2.13 3.20 0.00 -
NAPS 0.41 0.40 0.41 0.40 0.38 0.38 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 1,123,125
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 43.33 42.64 43.49 39.85 40.00 38.97 37.39 10.29%
EPS 2.35 2.28 2.99 3.08 3.37 3.14 2.32 0.85%
DPS 1.48 1.11 0.00 1.66 1.48 2.22 0.00 -
NAPS 0.2842 0.2773 0.2842 0.2773 0.2635 0.2635 0.2678 4.03%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.58 0.745 0.79 0.85 0.85 0.84 0.84 -
P/RPS 0.93 1.21 1.26 1.48 1.47 1.49 1.63 -31.13%
P/EPS 17.12 22.64 18.30 19.14 17.50 18.55 26.25 -24.73%
EY 5.84 4.42 5.46 5.22 5.71 5.39 3.81 32.83%
DY 3.68 2.15 0.00 2.82 2.51 3.81 0.00 -
P/NAPS 1.41 1.86 1.93 2.13 2.24 2.21 2.27 -27.13%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 23/09/16 -
Price 0.525 0.675 0.785 0.795 0.85 0.82 0.87 -
P/RPS 0.84 1.10 1.25 1.38 1.47 1.46 1.68 -36.92%
P/EPS 15.50 20.51 18.19 17.90 17.50 18.11 27.19 -31.17%
EY 6.45 4.88 5.50 5.59 5.71 5.52 3.68 45.22%
DY 4.06 2.37 0.00 3.02 2.51 3.90 0.00 -
P/NAPS 1.28 1.69 1.91 1.99 2.24 2.16 2.35 -33.23%

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