[NTPM] YoY Annual (Unaudited) 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
YoY- 911.33%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 905,508 868,289 764,899 749,660 778,416 728,050 690,928 4.60%
PBT 6,161 174 43,488 72,471 22,395 23,546 44,359 -28.01%
Tax -14,718 -6,055 -15,243 -8,808 -16,100 -14,584 -14,649 0.07%
NP -8,557 -5,881 28,245 63,663 6,295 8,962 29,710 -
-
NP to SH -8,557 -5,881 28,245 63,663 6,295 8,962 29,710 -
-
Tax Rate 238.89% 3,479.89% 35.05% 12.15% 71.89% 61.94% 33.02% -
Total Cost 914,065 874,170 736,654 685,997 772,121 719,088 661,218 5.54%
-
Net Worth 505,367 505,367 516,598 494,137 449,216 460,449 460,473 1.56%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 8,984 8,984 17,968 26,952 8,984 17,968 26,954 -16.71%
Div Payout % 0.00% 0.00% 63.62% 42.34% 142.72% 200.50% 90.73% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 505,367 505,367 516,598 494,137 449,216 460,449 460,473 1.56%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,106 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -0.94% -0.68% 3.69% 8.49% 0.81% 1.23% 4.30% -
ROE -1.69% -1.16% 5.47% 12.88% 1.40% 1.95% 6.45% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 80.63 77.32 68.11 66.75 69.31 64.83 61.52 4.60%
EPS -0.76 -0.50 2.50 5.70 0.60 0.80 2.60 -
DPS 0.80 0.80 1.60 2.40 0.80 1.60 2.40 -16.71%
NAPS 0.45 0.45 0.46 0.44 0.40 0.41 0.41 1.56%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 55.90 53.60 47.22 46.28 48.05 44.94 42.65 4.60%
EPS -0.53 -0.36 1.74 3.93 0.39 0.55 1.83 -
DPS 0.55 0.55 1.11 1.66 0.55 1.11 1.66 -16.80%
NAPS 0.312 0.312 0.3189 0.305 0.2773 0.2842 0.2842 1.56%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.395 0.45 0.445 0.60 0.47 0.455 0.545 -
P/RPS 0.49 0.58 0.65 0.90 0.68 0.70 0.89 -9.46%
P/EPS -51.84 -85.93 17.69 10.58 83.85 57.02 20.60 -
EY -1.93 -1.16 5.65 9.45 1.19 1.75 4.85 -
DY 2.03 1.78 3.60 4.00 1.70 3.52 4.40 -12.08%
P/NAPS 0.88 1.00 0.97 1.36 1.18 1.11 1.33 -6.64%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 28/06/24 26/06/23 28/06/22 23/07/21 30/06/20 26/06/19 26/06/18 -
Price 0.385 0.42 0.435 0.565 0.495 0.42 0.535 -
P/RPS 0.48 0.54 0.64 0.85 0.71 0.65 0.87 -9.42%
P/EPS -50.53 -80.20 17.30 9.97 88.31 52.63 20.22 -
EY -1.98 -1.25 5.78 10.03 1.13 1.90 4.94 -
DY 2.08 1.90 3.68 4.25 1.62 3.81 4.49 -12.02%
P/NAPS 0.86 0.93 0.95 1.28 1.24 1.02 1.30 -6.64%

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