[NTPM] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -84.71%
YoY- -93.16%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 868,289 871,050 875,144 868,816 764,899 752,077 709,136 14.49%
PBT 174 -11,530 -4,942 11,012 43,488 48,618 51,934 -97.78%
Tax -6,055 -1,445 118 -6,692 -15,243 -15,609 -13,654 -41.93%
NP -5,881 -12,976 -4,824 4,320 28,245 33,009 38,280 -
-
NP to SH -5,881 -12,976 -4,824 4,320 28,245 33,009 38,280 -
-
Tax Rate 3,479.89% - - 60.77% 35.05% 32.11% 26.29% -
Total Cost 874,170 884,026 879,968 864,496 736,654 719,068 670,856 19.35%
-
Net Worth 505,367 505,367 505,367 516,598 516,598 494,137 505,367 0.00%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 8,984 11,979 17,968 35,937 17,968 23,958 35,937 -60.41%
Div Payout % 0.00% 0.00% 0.00% 831.88% 63.62% 72.58% 93.88% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 505,367 505,367 505,367 516,598 516,598 494,137 505,367 0.00%
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
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -0.68% -1.49% -0.55% 0.50% 3.69% 4.39% 5.40% -
ROE -1.16% -2.57% -0.95% 0.84% 5.47% 6.68% 7.57% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 77.32 77.56 77.93 77.36 68.11 66.97 63.14 14.50%
EPS -0.50 -1.20 -0.40 0.40 2.50 2.93 3.40 -
DPS 0.80 1.07 1.60 3.20 1.60 2.13 3.20 -60.41%
NAPS 0.45 0.45 0.45 0.46 0.46 0.44 0.45 0.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 53.60 53.77 54.02 53.63 47.22 46.42 43.77 14.50%
EPS -0.36 -0.80 -0.30 0.27 1.74 2.04 2.36 -
DPS 0.55 0.74 1.11 2.22 1.11 1.48 2.22 -60.65%
NAPS 0.312 0.312 0.312 0.3189 0.3189 0.305 0.312 0.00%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.45 0.44 0.36 0.425 0.445 0.475 0.51 -
P/RPS 0.58 0.57 0.46 0.55 0.65 0.71 0.81 -20.01%
P/EPS -85.93 -38.08 -83.81 110.48 17.69 16.16 14.96 -
EY -1.16 -2.63 -1.19 0.91 5.65 6.19 6.68 -
DY 1.78 2.42 4.44 7.53 3.60 4.49 6.27 -56.90%
P/NAPS 1.00 0.98 0.80 0.92 0.97 1.08 1.13 -7.84%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 26/06/23 13/03/23 19/12/22 23/09/22 28/06/22 18/03/22 17/12/21 -
Price 0.42 0.46 0.45 0.425 0.435 0.435 0.49 -
P/RPS 0.54 0.59 0.58 0.55 0.64 0.65 0.78 -21.79%
P/EPS -80.20 -39.81 -104.76 110.48 17.30 14.80 14.38 -
EY -1.25 -2.51 -0.95 0.91 5.78 6.76 6.96 -
DY 1.90 2.32 3.56 7.53 3.68 4.90 6.53 -56.18%
P/NAPS 0.93 1.02 1.00 0.92 0.95 0.99 1.09 -10.06%

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