[NTPM] QoQ TTM 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- -12.68%
YoY- -26.45%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 695,854 687,180 690,927 685,654 675,032 669,973 645,254 5.14%
PBT 33,707 36,973 44,360 54,427 64,510 76,240 72,378 -39.83%
Tax -12,284 -12,799 -14,649 -16,944 -21,586 -23,634 -22,510 -33.14%
NP 21,423 24,174 29,711 37,483 42,924 52,606 49,868 -42.97%
-
NP to SH 21,423 24,174 29,711 37,483 42,924 52,606 49,868 -42.97%
-
Tax Rate 36.44% 34.62% 33.02% 31.13% 33.46% 31.00% 31.10% -
Total Cost 674,431 663,006 661,216 648,171 632,108 617,367 595,386 8.64%
-
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 26,954 17,969 17,969 17,969 8,985 26,955 26,955 -0.00%
Div Payout % 125.82% 74.33% 60.48% 47.94% 20.93% 51.24% 54.05% -
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 3.08% 3.52% 4.30% 5.47% 6.36% 7.85% 7.73% -
ROE 4.65% 5.25% 6.45% 8.14% 9.55% 11.42% 11.10% -
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 61.96 61.19 61.52 61.05 60.10 59.65 57.45 5.15%
EPS 1.91 2.15 2.65 3.34 3.82 4.68 4.44 -42.92%
DPS 2.40 1.60 1.60 1.60 0.80 2.40 2.40 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 42.95 42.42 42.65 42.32 41.67 41.36 39.83 5.14%
EPS 1.32 1.49 1.83 2.31 2.65 3.25 3.08 -43.06%
DPS 1.66 1.11 1.11 1.11 0.55 1.66 1.66 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 0.85 0.96 0.89 0.95 1.24 1.32 1.48 -30.83%
P/EPS 27.52 27.18 20.60 17.38 19.49 16.87 19.14 27.30%
EY 3.63 3.68 4.85 5.75 5.13 5.93 5.22 -21.45%
DY 4.57 2.74 2.94 2.76 1.07 3.04 2.82 37.84%
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 0.80 -
P/RPS 0.84 0.89 0.87 0.86 1.12 1.32 1.39 -28.45%
P/EPS 27.26 25.32 20.22 15.73 17.66 16.76 18.02 31.68%
EY 3.67 3.95 4.94 6.36 5.66 5.97 5.55 -24.04%
DY 4.62 2.94 2.99 3.05 1.19 3.06 3.00 33.25%
P/NAPS 1.27 1.33 1.30 1.28 1.69 1.91 2.00 -26.06%

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