[NTPM] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -21.9%
YoY- -40.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 749,660 778,416 728,050 690,928 645,524 601,706 547,514 5.37%
PBT 72,471 22,395 23,546 44,359 72,378 78,189 59,319 3.39%
Tax -8,808 -16,100 -14,584 -14,649 -22,510 -20,522 -16,677 -10.08%
NP 63,663 6,295 8,962 29,710 49,868 57,667 42,642 6.90%
-
NP to SH 63,663 6,295 8,962 29,710 49,868 57,667 42,642 6.90%
-
Tax Rate 12.15% 71.89% 61.94% 33.02% 31.10% 26.25% 28.11% -
Total Cost 685,997 772,121 719,088 661,218 595,656 544,039 504,872 5.23%
-
Net Worth 494,137 449,216 460,449 460,473 449,250 418,368 359,090 5.45%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 26,952 8,984 17,968 26,954 26,955 18,091 8,191 21.93%
Div Payout % 42.34% 142.72% 200.50% 90.73% 54.05% 31.37% 19.21% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 494,137 449,216 460,449 460,473 449,250 418,368 359,090 5.45%
NOSH 1,123,200 1,123,200 1,123,200 1,123,106 1,123,125 1,130,725 1,122,157 0.01%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 8.49% 0.81% 1.23% 4.30% 7.73% 9.58% 7.79% -
ROE 12.88% 1.40% 1.95% 6.45% 11.10% 13.78% 11.88% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 66.75 69.31 64.83 61.52 57.48 53.21 48.79 5.35%
EPS 5.70 0.60 0.80 2.60 4.40 5.10 3.80 6.98%
DPS 2.40 0.80 1.60 2.40 2.40 1.60 0.73 21.91%
NAPS 0.44 0.40 0.41 0.41 0.40 0.37 0.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,123,106
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 46.28 48.05 44.94 42.65 39.85 37.14 33.80 5.37%
EPS 3.93 0.39 0.55 1.83 3.08 3.56 2.63 6.91%
DPS 1.66 0.55 1.11 1.66 1.66 1.12 0.51 21.71%
NAPS 0.305 0.2773 0.2842 0.2842 0.2773 0.2583 0.2217 5.45%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.60 0.47 0.455 0.545 0.85 0.96 0.72 -
P/RPS 0.90 0.68 0.70 0.89 1.48 1.80 1.48 -7.94%
P/EPS 10.58 83.85 57.02 20.60 19.14 18.82 18.95 -9.24%
EY 9.45 1.19 1.75 4.85 5.22 5.31 5.28 10.17%
DY 4.00 1.70 3.52 4.40 2.82 1.67 1.01 25.75%
P/NAPS 1.36 1.18 1.11 1.33 2.13 2.59 2.25 -8.04%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/07/21 30/06/20 26/06/19 26/06/18 30/06/17 23/06/16 22/06/15 -
Price 0.565 0.495 0.42 0.535 0.795 0.88 0.70 -
P/RPS 0.85 0.71 0.65 0.87 1.38 1.65 1.43 -8.29%
P/EPS 9.97 88.31 52.63 20.22 17.90 17.25 18.42 -9.71%
EY 10.03 1.13 1.90 4.94 5.59 5.80 5.43 10.75%
DY 4.25 1.62 3.81 4.49 3.02 1.82 1.04 26.41%
P/NAPS 1.28 1.24 1.02 1.30 1.99 2.38 2.19 -8.55%

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