[NTPM] QoQ Cumulative 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- 21.88%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 526,408 345,419 176,150 645,524 486,007 315,641 151,431 128.95%
PBT 40,525 27,824 17,877 72,378 58,476 35,692 14,015 102.57%
Tax -11,995 -9,343 -5,758 -22,510 -17,561 -10,267 -4,634 88.19%
NP 28,530 18,481 12,119 49,868 40,915 25,425 9,381 109.48%
-
NP to SH 28,530 18,481 12,119 49,868 40,915 25,425 9,381 109.48%
-
Tax Rate 29.60% 33.58% 32.21% 31.10% 30.03% 28.77% 33.06% -
Total Cost 497,878 326,938 164,031 595,656 445,092 290,216 142,050 130.21%
-
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 17,969 8,984 - 26,955 17,970 17,970 - -
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 6.20% 4.11% 2.63% 11.10% 9.59% 5.96% 2.16% -
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 46.87 30.76 15.68 57.48 43.27 28.10 12.91 135.66%
EPS 2.50 1.60 1.10 4.40 3.60 2.30 0.80 113.30%
DPS 1.60 0.80 0.00 2.40 1.60 1.60 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 32.49 21.32 10.87 39.85 30.00 19.48 9.35 128.89%
EPS 1.76 1.14 0.75 3.08 2.53 1.57 0.58 109.17%
DPS 1.11 0.55 0.00 1.66 1.11 1.11 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 1.24 2.42 5.04 1.48 1.96 2.99 6.50 -66.76%
P/EPS 22.83 45.27 73.21 19.14 23.33 37.11 105.00 -63.74%
EY 4.38 2.21 1.37 5.22 4.29 2.69 0.95 176.24%
DY 2.76 1.07 0.00 2.82 1.88 1.90 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 1.12 2.19 5.01 1.38 1.96 2.92 6.74 -69.67%
P/EPS 20.67 41.02 72.75 17.90 23.33 36.22 108.75 -66.84%
EY 4.84 2.44 1.37 5.59 4.29 2.76 0.92 201.57%
DY 3.05 1.19 0.00 3.02 1.88 1.95 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