[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 132.63%
YoY- 2811.33%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 749,660 561,128 367,962 179,290 778,416 576,799 379,125 57.60%
PBT 72,471 74,717 39,833 19,384 22,395 12,407 5,022 493.69%
Tax -8,808 -16,652 -11,451 -4,740 -16,100 -10,187 -5,874 31.03%
NP 63,663 58,065 28,382 14,644 6,295 2,220 -852 -
-
NP to SH 63,663 58,065 28,382 14,644 6,295 2,220 -852 -
-
Tax Rate 12.15% 22.29% 28.75% 24.45% 71.89% 82.11% 116.97% -
Total Cost 685,997 503,063 339,580 164,646 772,121 574,579 379,977 48.31%
-
Net Worth 494,137 494,137 471,676 460,446 449,216 449,216 449,216 6.56%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 26,952 26,952 17,968 8,984 8,984 8,984 - -
Div Payout % 42.34% 46.42% 63.31% 61.35% 142.72% 404.70% - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 494,137 494,137 471,676 460,446 449,216 449,216 449,216 6.56%
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
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 8.49% 10.35% 7.71% 8.17% 0.81% 0.38% -0.22% -
ROE 12.88% 11.75% 6.02% 3.18% 1.40% 0.49% -0.19% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 66.75 49.97 32.76 15.96 69.31 51.36 33.76 57.59%
EPS 5.70 5.20 2.53 1.30 0.60 0.20 -0.08 -
DPS 2.40 2.40 1.60 0.80 0.80 0.80 0.00 -
NAPS 0.44 0.44 0.42 0.41 0.40 0.40 0.40 6.56%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 46.28 34.64 22.71 11.07 48.05 35.60 23.40 57.62%
EPS 3.93 3.58 1.75 0.90 0.39 0.14 -0.05 -
DPS 1.66 1.66 1.11 0.55 0.55 0.55 0.00 -
NAPS 0.305 0.305 0.2912 0.2842 0.2773 0.2773 0.2773 6.55%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.60 0.66 0.72 0.59 0.47 0.48 0.50 -
P/RPS 0.90 1.32 2.20 3.70 0.68 0.93 1.48 -28.24%
P/EPS 10.58 12.77 28.49 45.25 83.85 242.82 -659.06 -
EY 9.45 7.83 3.51 2.21 1.19 0.41 -0.15 -
DY 4.00 3.64 2.22 1.36 1.70 1.67 0.00 -
P/NAPS 1.36 1.50 1.71 1.44 1.18 1.20 1.25 5.78%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/07/21 19/03/21 18/12/20 25/09/20 30/06/20 20/03/20 20/12/19 -
Price 0.565 0.61 0.83 0.57 0.495 0.345 0.54 -
P/RPS 0.85 1.22 2.53 3.57 0.71 0.67 1.60 -34.43%
P/EPS 9.97 11.80 32.84 43.71 88.31 174.53 -711.79 -
EY 10.03 8.48 3.04 2.29 1.13 0.57 -0.14 -
DY 4.25 3.93 1.93 1.40 1.62 2.32 0.00 -
P/NAPS 1.28 1.39 1.98 1.39 1.24 0.86 1.35 -3.49%

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