[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
10-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 60.92%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 345,419 176,150 645,524 486,007 315,641 151,431 601,706 -30.85%
PBT 27,824 17,877 72,378 58,476 35,692 14,015 78,189 -49.68%
Tax -9,343 -5,758 -22,510 -17,561 -10,267 -4,634 -20,522 -40.73%
NP 18,481 12,119 49,868 40,915 25,425 9,381 57,667 -53.07%
-
NP to SH 18,481 12,119 49,868 40,915 25,425 9,381 57,667 -53.07%
-
Tax Rate 33.58% 32.21% 31.10% 30.03% 28.77% 33.06% 26.25% -
Total Cost 326,938 164,031 595,656 445,092 290,216 142,050 544,039 -28.72%
-
Net Worth 449,246 460,479 449,250 426,789 426,792 433,871 418,368 4.84%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 8,984 - 26,955 17,970 17,970 - 18,091 -37.20%
Div Payout % 48.62% - 54.05% 43.92% 70.68% - 31.37% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 449,246 460,479 449,250 426,789 426,792 433,871 418,368 4.84%
NOSH 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 1,172,624 1,130,725 -0.44%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 5.35% 6.88% 7.73% 8.42% 8.06% 6.19% 9.58% -
ROE 4.11% 2.63% 11.10% 9.59% 5.96% 2.16% 13.78% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 30.76 15.68 57.48 43.27 28.10 12.91 53.21 -30.53%
EPS 1.60 1.10 4.40 3.60 2.30 0.80 5.10 -53.73%
DPS 0.80 0.00 2.40 1.60 1.60 0.00 1.60 -36.92%
NAPS 0.40 0.41 0.40 0.38 0.38 0.37 0.37 5.31%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 21.32 10.87 39.85 30.00 19.48 9.35 37.14 -30.85%
EPS 1.14 0.75 3.08 2.53 1.57 0.58 3.56 -53.09%
DPS 0.55 0.00 1.66 1.11 1.11 0.00 1.12 -37.67%
NAPS 0.2773 0.2842 0.2773 0.2635 0.2635 0.2678 0.2583 4.83%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.745 0.79 0.85 0.85 0.84 0.84 0.96 -
P/RPS 2.42 5.04 1.48 1.96 2.99 6.50 1.80 21.74%
P/EPS 45.27 73.21 19.14 23.33 37.11 105.00 18.82 79.23%
EY 2.21 1.37 5.22 4.29 2.69 0.95 5.31 -44.16%
DY 1.07 0.00 2.82 1.88 1.90 0.00 1.67 -25.61%
P/NAPS 1.86 1.93 2.13 2.24 2.21 2.27 2.59 -19.75%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 -
Price 0.675 0.785 0.795 0.85 0.82 0.87 0.88 -
P/RPS 2.19 5.01 1.38 1.96 2.92 6.74 1.65 20.71%
P/EPS 41.02 72.75 17.90 23.33 36.22 108.75 17.25 77.87%
EY 2.44 1.37 5.59 4.29 2.76 0.92 5.80 -43.76%
DY 1.19 0.00 3.02 1.88 1.95 0.00 1.82 -24.60%
P/NAPS 1.69 1.91 1.99 2.24 2.16 2.35 2.38 -20.35%

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