[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
02-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 171.03%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 176,150 645,524 486,007 315,641 151,431 601,706 457,050 -47.07%
PBT 17,877 72,378 58,476 35,692 14,015 78,189 65,369 -57.90%
Tax -5,758 -22,510 -17,561 -10,267 -4,634 -20,522 -17,749 -52.81%
NP 12,119 49,868 40,915 25,425 9,381 57,667 47,620 -59.87%
-
NP to SH 12,119 49,868 40,915 25,425 9,381 57,667 47,620 -59.87%
-
Tax Rate 32.21% 31.10% 30.03% 28.77% 33.06% 26.25% 27.15% -
Total Cost 164,031 595,656 445,092 290,216 142,050 544,039 409,430 -45.68%
-
Net Worth 460,479 449,250 426,789 426,792 433,871 418,368 419,509 6.41%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 460,479 449,250 426,789 426,792 433,871 418,368 419,509 6.41%
NOSH 1,123,120 1,123,125 1,123,200 1,123,137 1,172,624 1,130,725 1,133,809 -0.63%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.88% 7.73% 8.42% 8.06% 6.19% 9.58% 10.42% -
ROE 2.63% 11.10% 9.59% 5.96% 2.16% 13.78% 11.35% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 15.68 57.48 43.27 28.10 12.91 53.21 40.31 -46.74%
EPS 1.10 4.40 3.60 2.30 0.80 5.10 4.20 -59.09%
DPS 0.00 2.40 1.60 1.60 0.00 1.60 0.80 -
NAPS 0.41 0.40 0.38 0.38 0.37 0.37 0.37 7.08%
Adjusted Per Share Value based on latest NOSH - 1,123,137
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 10.87 39.85 30.00 19.48 9.35 37.14 28.21 -47.07%
EPS 0.75 3.08 2.53 1.57 0.58 3.56 2.94 -59.81%
DPS 0.00 1.66 1.11 1.11 0.00 1.12 0.56 -
NAPS 0.2842 0.2773 0.2635 0.2635 0.2678 0.2583 0.259 6.39%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.79 0.85 0.85 0.84 0.84 0.96 0.915 -
P/RPS 5.04 1.48 1.96 2.99 6.50 1.80 2.27 70.27%
P/EPS 73.21 19.14 23.33 37.11 105.00 18.82 21.79 124.48%
EY 1.37 5.22 4.29 2.69 0.95 5.31 4.59 -55.37%
DY 0.00 2.82 1.88 1.90 0.00 1.67 0.87 -
P/NAPS 1.93 2.13 2.24 2.21 2.27 2.59 2.47 -15.17%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 -
Price 0.785 0.795 0.85 0.82 0.87 0.88 1.06 -
P/RPS 5.01 1.38 1.96 2.92 6.74 1.65 2.63 53.72%
P/EPS 72.75 17.90 23.33 36.22 108.75 17.25 25.24 102.66%
EY 1.37 5.59 4.29 2.76 0.92 5.80 3.96 -50.75%
DY 0.00 3.02 1.88 1.95 0.00 1.82 0.75 -
P/NAPS 1.91 1.99 2.24 2.16 2.35 2.38 2.86 -23.61%

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