[NTPM] QoQ Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- -13.77%
YoY- -57.36%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 875,144 868,816 764,899 752,077 709,136 695,048 749,660 10.83%
PBT -4,942 11,012 43,488 48,618 51,934 78,396 72,471 -
Tax 118 -6,692 -15,243 -15,609 -13,654 -15,240 -8,808 -
NP -4,824 4,320 28,245 33,009 38,280 63,156 63,663 -
-
NP to SH -4,824 4,320 28,245 33,009 38,280 63,156 63,663 -
-
Tax Rate - 60.77% 35.05% 32.11% 26.29% 19.44% 12.15% -
Total Cost 879,968 864,496 736,654 719,068 670,856 631,892 685,997 18.00%
-
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.50%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 17,968 35,937 17,968 23,958 35,937 35,937 26,952 -23.62%
Div Payout % 0.00% 831.88% 63.62% 72.58% 93.88% 56.90% 42.34% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.50%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin -0.55% 0.50% 3.69% 4.39% 5.40% 9.09% 8.49% -
ROE -0.95% 0.84% 5.47% 6.68% 7.57% 12.50% 12.88% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 77.93 77.36 68.11 66.97 63.14 61.89 66.75 10.84%
EPS -0.40 0.40 2.50 2.93 3.40 5.60 5.70 -
DPS 1.60 3.20 1.60 2.13 3.20 3.20 2.40 -23.62%
NAPS 0.45 0.46 0.46 0.44 0.45 0.45 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 77.92 77.35 68.10 66.96 63.14 61.88 66.74 10.84%
EPS -0.43 0.38 2.51 2.94 3.41 5.62 5.67 -
DPS 1.60 3.20 1.60 2.13 3.20 3.20 2.40 -23.62%
NAPS 0.4499 0.4599 0.4599 0.4399 0.4499 0.4499 0.4399 1.50%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.36 0.425 0.445 0.475 0.51 0.50 0.60 -
P/RPS 0.46 0.55 0.65 0.71 0.81 0.81 0.90 -35.99%
P/EPS -83.81 110.48 17.69 16.16 14.96 8.89 10.58 -
EY -1.19 0.91 5.65 6.19 6.68 11.25 9.45 -
DY 4.44 7.53 3.60 4.49 6.27 6.40 4.00 7.18%
P/NAPS 0.80 0.92 0.97 1.08 1.13 1.11 1.36 -29.72%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 19/12/22 23/09/22 28/06/22 18/03/22 17/12/21 24/09/21 23/07/21 -
Price 0.45 0.425 0.435 0.435 0.49 0.49 0.565 -
P/RPS 0.58 0.55 0.64 0.65 0.78 0.79 0.85 -22.43%
P/EPS -104.76 110.48 17.30 14.80 14.38 8.71 9.97 -
EY -0.95 0.91 5.78 6.76 6.96 11.48 10.03 -
DY 3.56 7.53 3.68 4.90 6.53 6.53 4.25 -11.11%
P/NAPS 1.00 0.92 0.95 0.99 1.09 1.09 1.28 -15.13%

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