[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -83.73%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 645,524 486,007 315,641 151,431 601,706 457,050 296,027 68.23%
PBT 72,378 58,476 35,692 14,015 78,189 65,369 41,114 45.84%
Tax -22,510 -17,561 -10,267 -4,634 -20,522 -17,749 -11,150 59.80%
NP 49,868 40,915 25,425 9,381 57,667 47,620 29,964 40.48%
-
NP to SH 49,868 40,915 25,425 9,381 57,667 47,620 29,964 40.48%
-
Tax Rate 31.10% 30.03% 28.77% 33.06% 26.25% 27.15% 27.12% -
Total Cost 595,656 445,092 290,216 142,050 544,039 409,430 266,063 71.21%
-
Net Worth 449,250 426,789 426,792 433,871 418,368 419,509 388,422 10.19%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 26,955 17,970 17,970 - 18,091 9,070 - -
Div Payout % 54.05% 43.92% 70.68% - 31.37% 19.05% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 449,250 426,789 426,792 433,871 418,368 419,509 388,422 10.19%
NOSH 1,123,125 1,123,200 1,123,137 1,172,624 1,130,725 1,133,809 1,109,777 0.80%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 7.73% 8.42% 8.06% 6.19% 9.58% 10.42% 10.12% -
ROE 11.10% 9.59% 5.96% 2.16% 13.78% 11.35% 7.71% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 57.48 43.27 28.10 12.91 53.21 40.31 26.67 66.92%
EPS 4.40 3.60 2.30 0.80 5.10 4.20 2.70 38.52%
DPS 2.40 1.60 1.60 0.00 1.60 0.80 0.00 -
NAPS 0.40 0.38 0.38 0.37 0.37 0.37 0.35 9.31%
Adjusted Per Share Value based on latest NOSH - 1,172,624
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 57.47 43.27 28.10 13.48 53.57 40.69 26.36 68.21%
EPS 4.44 3.64 2.26 0.84 5.13 4.24 2.67 40.40%
DPS 2.40 1.60 1.60 0.00 1.61 0.81 0.00 -
NAPS 0.40 0.38 0.38 0.3863 0.3725 0.3735 0.3458 10.20%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.85 0.85 0.84 0.84 0.96 0.915 0.70 -
P/RPS 1.48 1.96 2.99 6.50 1.80 2.27 2.62 -31.68%
P/EPS 19.14 23.33 37.11 105.00 18.82 21.79 25.93 -18.33%
EY 5.22 4.29 2.69 0.95 5.31 4.59 3.86 22.31%
DY 2.82 1.88 1.90 0.00 1.67 0.87 0.00 -
P/NAPS 2.13 2.24 2.21 2.27 2.59 2.47 2.00 4.29%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 14/12/15 -
Price 0.795 0.85 0.82 0.87 0.88 1.06 0.745 -
P/RPS 1.38 1.96 2.92 6.74 1.65 2.63 2.79 -37.48%
P/EPS 17.90 23.33 36.22 108.75 17.25 25.24 27.59 -25.07%
EY 5.59 4.29 2.76 0.92 5.80 3.96 3.62 33.63%
DY 3.02 1.88 1.95 0.00 1.82 0.75 0.00 -
P/NAPS 1.99 2.24 2.16 2.35 2.38 2.86 2.13 -4.43%

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