[NTPM] QoQ 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- 259.36%
YoY- 2811.33%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 188,532 193,166 188,672 179,290 201,617 197,674 194,231 -1.96%
PBT -2,246 34,884 20,449 19,384 9,988 7,385 1,931 -
Tax 7,844 -5,201 -6,711 -4,740 -5,913 -4,313 -3,286 -
NP 5,598 29,683 13,738 14,644 4,075 3,072 -1,355 -
-
NP to SH 5,598 29,683 13,738 14,644 4,075 3,072 -1,355 -
-
Tax Rate - 14.91% 32.82% 24.45% 59.20% 58.40% 170.17% -
Total Cost 182,934 163,483 174,934 164,646 197,542 194,602 195,586 -4.36%
-
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 - 8,984 8,984 8,984 - 8,984 - -
Div Payout % - 30.27% 65.40% 61.35% - 292.46% - -
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 2.97% 15.37% 7.28% 8.17% 2.02% 1.55% -0.70% -
ROE 1.13% 6.01% 2.91% 3.18% 0.91% 0.68% -0.30% -
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 16.79 17.20 16.80 15.96 17.95 17.60 17.30 -1.97%
EPS 0.50 2.60 1.22 1.30 0.40 0.30 -0.12 -
DPS 0.00 0.80 0.80 0.80 0.00 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 11.64 11.92 11.65 11.07 12.45 12.20 11.99 -1.95%
EPS 0.35 1.83 0.85 0.90 0.25 0.19 -0.08 -
DPS 0.00 0.55 0.55 0.55 0.00 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 3.57 3.84 4.29 3.70 2.62 2.73 2.89 15.14%
P/EPS 120.37 24.97 58.86 45.25 129.53 175.48 -414.41 -
EY 0.83 4.00 1.70 2.21 0.77 0.57 -0.24 -
DY 0.00 1.21 1.11 1.36 0.00 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 3.37 3.55 4.94 3.57 2.76 1.96 3.12 5.27%
P/EPS 113.35 23.08 67.85 43.71 136.42 126.12 -447.56 -
EY 0.88 4.33 1.47 2.29 0.73 0.79 -0.22 -
DY 0.00 1.31 0.96 1.40 0.00 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