[NTPM] QoQ Quarter Result on 31-Jan-2018 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 57.97%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 177,943 172,403 164,519 180,989 169,269 176,150 159,246 7.65%
PBT 6,681 10,490 3,834 12,702 9,947 17,877 13,901 -38.56%
Tax -3,070 -3,908 -2,654 -2,652 -3,585 -5,758 -4,949 -27.20%
NP 3,611 6,582 1,180 10,050 6,362 12,119 8,952 -45.31%
-
NP to SH 3,611 6,582 1,180 10,050 6,362 12,119 8,952 -45.31%
-
Tax Rate 45.95% 37.25% 69.22% 20.88% 36.04% 32.21% 35.60% -
Total Cost 174,332 165,821 163,339 170,939 162,907 164,031 150,294 10.36%
-
Net Worth 460,463 460,470 460,473 460,475 449,246 460,479 449,250 1.65%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 8,984 - 8,984 8,984 - - 8,985 -0.00%
Div Payout % 248.81% - 761.43% 89.40% - - 100.37% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 460,463 460,470 460,473 460,475 449,246 460,479 449,250 1.65%
NOSH 1,123,200 1,123,100 1,123,106 1,123,110 1,123,120 1,123,120 1,123,125 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 2.03% 3.82% 0.72% 5.55% 3.76% 6.88% 5.62% -
ROE 0.78% 1.43% 0.26% 2.18% 1.42% 2.63% 1.99% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 15.84 15.35 14.65 16.11 15.07 15.68 14.18 7.63%
EPS 0.30 0.60 0.11 0.90 0.60 1.10 0.80 -47.90%
DPS 0.80 0.00 0.80 0.80 0.00 0.00 0.80 0.00%
NAPS 0.41 0.41 0.41 0.41 0.40 0.41 0.40 1.65%
Adjusted Per Share Value based on latest NOSH - 1,123,110
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 10.98 10.64 10.16 11.17 10.45 10.87 9.83 7.63%
EPS 0.22 0.41 0.07 0.62 0.39 0.75 0.55 -45.62%
DPS 0.55 0.00 0.55 0.55 0.00 0.00 0.55 0.00%
NAPS 0.2842 0.2842 0.2842 0.2842 0.2773 0.2842 0.2773 1.64%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.525 0.585 0.545 0.58 0.745 0.79 0.85 -
P/RPS 3.31 3.81 3.72 3.60 4.94 5.04 5.99 -32.58%
P/EPS 163.28 99.82 518.72 64.82 131.52 73.21 106.64 32.74%
EY 0.61 1.00 0.19 1.54 0.76 1.37 0.94 -24.98%
DY 1.52 0.00 1.47 1.38 0.00 0.00 0.94 37.64%
P/NAPS 1.28 1.43 1.33 1.41 1.86 1.93 2.13 -28.72%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 07/12/18 21/09/18 26/06/18 23/03/18 14/12/17 21/09/17 30/06/17 -
Price 0.52 0.545 0.535 0.525 0.675 0.785 0.795 -
P/RPS 3.28 3.55 3.65 3.26 4.48 5.01 5.61 -30.01%
P/EPS 161.73 92.99 509.20 58.67 119.16 72.75 99.74 37.90%
EY 0.62 1.08 0.20 1.70 0.84 1.37 1.00 -27.22%
DY 1.54 0.00 1.50 1.52 0.00 0.00 1.01 32.37%
P/NAPS 1.27 1.33 1.30 1.28 1.69 1.91 1.99 -25.81%

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