[NTPM] QoQ Cumulative Quarter Result on 30-Apr-2018 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 4.14%
YoY- -40.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 545,876 350,346 172,403 690,928 526,408 345,419 176,150 112.11%
PBT 24,974 17,171 10,490 44,359 40,525 27,824 17,877 24.89%
Tax -11,159 -6,978 -3,908 -14,649 -11,995 -9,343 -5,758 55.25%
NP 13,815 10,193 6,582 29,710 28,530 18,481 12,119 9.09%
-
NP to SH 13,815 10,193 6,582 29,710 28,530 18,481 12,119 9.09%
-
Tax Rate 44.68% 40.64% 37.25% 33.02% 29.60% 33.58% 32.21% -
Total Cost 532,061 340,153 165,821 661,218 497,878 326,938 164,031 118.65%
-
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 17,968 8,984 - 26,954 17,969 8,984 - -
Div Payout % 130.07% 88.15% - 90.73% 62.99% 48.62% - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
NOSH 1,123,200 1,123,200 1,123,100 1,123,106 1,123,110 1,123,120 1,123,120 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.53% 2.91% 3.82% 4.30% 5.42% 5.35% 6.88% -
ROE 3.08% 2.21% 1.43% 6.45% 6.20% 4.11% 2.63% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 48.61 31.20 15.35 61.52 46.87 30.76 15.68 112.17%
EPS 1.20 0.90 0.60 2.60 2.50 1.60 1.10 5.95%
DPS 1.60 0.80 0.00 2.40 1.60 0.80 0.00 -
NAPS 0.40 0.41 0.41 0.41 0.41 0.40 0.41 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,123,106
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 33.70 21.63 10.64 42.65 32.49 21.32 10.87 112.18%
EPS 0.85 0.63 0.41 1.83 1.76 1.14 0.75 8.67%
DPS 1.11 0.55 0.00 1.66 1.11 0.55 0.00 -
NAPS 0.2773 0.2842 0.2842 0.2842 0.2842 0.2773 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.50 0.525 0.585 0.545 0.58 0.745 0.79 -
P/RPS 1.03 1.68 3.81 0.89 1.24 2.42 5.04 -65.20%
P/EPS 40.65 57.85 99.82 20.60 22.83 45.27 73.21 -32.37%
EY 2.46 1.73 1.00 4.85 4.38 2.21 1.37 47.57%
DY 3.20 1.52 0.00 4.40 2.76 1.07 0.00 -
P/NAPS 1.25 1.28 1.43 1.33 1.41 1.86 1.93 -25.08%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 07/12/18 21/09/18 26/06/18 23/03/18 14/12/17 21/09/17 -
Price 0.495 0.52 0.545 0.535 0.525 0.675 0.785 -
P/RPS 1.02 1.67 3.55 0.87 1.12 2.19 5.01 -65.29%
P/EPS 40.24 57.29 92.99 20.22 20.67 41.02 72.75 -32.54%
EY 2.49 1.75 1.08 4.94 4.84 2.44 1.37 48.76%
DY 3.23 1.54 0.00 4.49 3.05 1.19 0.00 -
P/NAPS 1.24 1.27 1.33 1.30 1.28 1.69 1.91 -24.96%

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