[NTPM] QoQ Quarter Result on 30-Apr-2021 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -81.14%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 209,490 180,806 173,762 188,532 193,166 188,672 179,290 10.90%
PBT 10,497 6,368 19,599 -2,246 34,884 20,449 19,384 -33.48%
Tax -4,880 -3,017 -3,810 7,844 -5,201 -6,711 -4,740 1.95%
NP 5,617 3,351 15,789 5,598 29,683 13,738 14,644 -47.11%
-
NP to SH 5,617 3,351 15,789 5,598 29,683 13,738 14,644 -47.11%
-
Tax Rate 46.49% 47.38% 19.44% - 14.91% 32.82% 24.45% -
Total Cost 203,873 177,455 157,973 182,934 163,483 174,934 164,646 15.26%
-
Net Worth 494,137 505,367 505,367 494,137 494,137 471,676 460,446 4.80%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 8,984 8,984 - 8,984 8,984 8,984 -
Div Payout % - 268.11% 56.90% - 30.27% 65.40% 61.35% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 494,137 505,367 505,367 494,137 494,137 471,676 460,446 4.80%
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
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 2.68% 1.85% 9.09% 2.97% 15.37% 7.28% 8.17% -
ROE 1.14% 0.66% 3.12% 1.13% 6.01% 2.91% 3.18% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 18.65 16.10 15.47 16.79 17.20 16.80 15.96 10.91%
EPS 0.50 0.30 1.40 0.50 2.60 1.22 1.30 -47.02%
DPS 0.00 0.80 0.80 0.00 0.80 0.80 0.80 -
NAPS 0.44 0.45 0.45 0.44 0.44 0.42 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 12.93 11.16 10.73 11.64 11.92 11.65 11.07 10.87%
EPS 0.35 0.21 0.97 0.35 1.83 0.85 0.90 -46.62%
DPS 0.00 0.55 0.55 0.00 0.55 0.55 0.55 -
NAPS 0.305 0.312 0.312 0.305 0.305 0.2912 0.2842 4.80%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.475 0.51 0.50 0.60 0.66 0.72 0.59 -
P/RPS 2.55 3.17 3.23 3.57 3.84 4.29 3.70 -21.92%
P/EPS 94.97 170.92 35.56 120.37 24.97 58.86 45.25 63.70%
EY 1.05 0.59 2.81 0.83 4.00 1.70 2.21 -39.02%
DY 0.00 1.57 1.60 0.00 1.21 1.11 1.36 -
P/NAPS 1.08 1.13 1.11 1.36 1.50 1.71 1.44 -17.40%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 18/03/22 17/12/21 24/09/21 23/07/21 19/03/21 18/12/20 25/09/20 -
Price 0.435 0.49 0.49 0.565 0.61 0.83 0.57 -
P/RPS 2.33 3.04 3.17 3.37 3.55 4.94 3.57 -24.69%
P/EPS 86.97 164.22 34.85 113.35 23.08 67.85 43.71 57.99%
EY 1.15 0.61 2.87 0.88 4.33 1.47 2.29 -36.74%
DY 0.00 1.63 1.63 0.00 1.31 0.96 1.40 -
P/NAPS 0.99 1.09 1.09 1.28 1.39 1.98 1.39 -20.19%

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