[NTPM] QoQ TTM Result on 31-Jul-2017 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 5.49%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 690,927 685,654 675,032 669,973 645,254 630,663 621,319 7.35%
PBT 44,360 54,427 64,510 76,240 72,378 71,297 72,767 -28.16%
Tax -14,649 -16,944 -21,586 -23,634 -22,510 -20,334 -19,639 -17.79%
NP 29,711 37,483 42,924 52,606 49,868 50,963 53,128 -32.19%
-
NP to SH 29,711 37,483 42,924 52,606 49,868 50,963 53,128 -32.19%
-
Tax Rate 33.02% 31.13% 33.46% 31.00% 31.10% 28.52% 26.99% -
Total Cost 661,216 648,171 632,108 617,367 595,386 579,700 568,191 10.66%
-
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 17,969 17,969 8,985 26,955 26,955 26,900 35,728 -36.83%
Div Payout % 60.48% 47.94% 20.93% 51.24% 54.05% 52.79% 67.25% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
NOSH 1,123,106 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 -0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 4.30% 5.47% 6.36% 7.85% 7.73% 8.08% 8.55% -
ROE 6.45% 8.14% 9.55% 11.42% 11.10% 11.94% 12.45% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 61.52 61.05 60.10 59.65 57.45 56.15 55.32 7.35%
EPS 2.65 3.34 3.82 4.68 4.44 4.54 4.73 -32.11%
DPS 1.60 1.60 0.80 2.40 2.40 2.40 3.18 -36.81%
NAPS 0.41 0.41 0.40 0.41 0.40 0.38 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 1,123,120
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 61.51 61.04 60.10 59.65 57.45 56.15 55.32 7.34%
EPS 2.65 3.34 3.82 4.68 4.44 4.54 4.73 -32.11%
DPS 1.60 1.60 0.80 2.40 2.40 2.40 3.18 -36.81%
NAPS 0.41 0.41 0.40 0.41 0.40 0.38 0.38 5.21%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.545 0.58 0.745 0.79 0.85 0.85 0.84 -
P/RPS 0.89 0.95 1.24 1.32 1.48 1.51 1.52 -30.07%
P/EPS 20.60 17.38 19.49 16.87 19.14 18.73 17.76 10.42%
EY 4.85 5.75 5.13 5.93 5.22 5.34 5.63 -9.48%
DY 2.94 2.76 1.07 3.04 2.82 2.82 3.79 -15.61%
P/NAPS 1.33 1.41 1.86 1.93 2.13 2.24 2.21 -28.78%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 -
Price 0.535 0.525 0.675 0.785 0.80 0.85 0.82 -
P/RPS 0.87 0.86 1.12 1.32 1.39 1.51 1.48 -29.89%
P/EPS 20.22 15.73 17.66 16.76 18.02 18.73 17.33 10.86%
EY 4.94 6.36 5.66 5.97 5.55 5.34 5.77 -9.86%
DY 2.99 3.05 1.19 3.06 3.00 2.82 3.88 -15.98%
P/NAPS 1.30 1.28 1.69 1.91 2.00 2.24 2.16 -28.78%

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