[NTPM] YoY Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -11.38%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 695,048 717,160 739,576 689,612 704,600 605,724 573,580 3.25%
PBT 78,396 77,536 12,364 41,960 71,508 56,060 71,204 1.61%
Tax -15,240 -18,960 -10,352 -15,632 -23,032 -18,536 -19,520 -4.03%
NP 63,156 58,576 2,012 26,328 48,476 37,524 51,684 3.39%
-
NP to SH 63,156 58,576 2,012 26,328 48,476 37,524 51,684 3.39%
-
Tax Rate 19.44% 24.45% 83.73% 37.25% 32.21% 33.06% 27.41% -
Total Cost 631,892 658,584 737,564 663,284 656,124 568,200 521,896 3.23%
-
Net Worth 505,367 460,446 449,216 460,470 460,479 433,871 355,327 6.04%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 35,937 35,937 - - - - - -
Div Payout % 56.90% 61.35% - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 505,367 460,446 449,216 460,470 460,479 433,871 355,327 6.04%
NOSH 1,123,200 1,123,200 1,123,200 1,123,100 1,123,120 1,172,624 1,076,749 0.70%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 9.09% 8.17% 0.27% 3.82% 6.88% 6.19% 9.01% -
ROE 12.50% 12.72% 0.45% 5.72% 10.53% 8.65% 14.55% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 61.89 63.86 65.85 61.40 62.74 51.66 53.27 2.52%
EPS 5.60 5.20 0.16 2.40 4.40 3.20 4.80 2.60%
DPS 3.20 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.41 0.40 0.41 0.41 0.37 0.33 5.30%
Adjusted Per Share Value based on latest NOSH - 1,123,100
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 61.88 63.85 65.85 61.40 62.73 53.93 51.07 3.24%
EPS 5.62 5.22 0.18 2.34 4.32 3.34 4.60 3.39%
DPS 3.20 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4499 0.4099 0.3999 0.41 0.41 0.3863 0.3164 6.03%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.50 0.59 0.41 0.585 0.79 0.84 0.68 -
P/RPS 0.81 0.92 0.62 0.95 1.26 1.63 1.28 -7.33%
P/EPS 8.89 11.31 228.85 24.95 18.30 26.25 14.17 -7.46%
EY 11.25 8.84 0.44 4.01 5.46 3.81 7.06 8.06%
DY 6.40 5.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.44 1.03 1.43 1.93 2.27 2.06 -9.78%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 24/09/21 25/09/20 27/09/19 21/09/18 21/09/17 23/09/16 11/09/15 -
Price 0.49 0.57 0.455 0.545 0.785 0.87 0.72 -
P/RPS 0.79 0.89 0.69 0.89 1.25 1.68 1.35 -8.53%
P/EPS 8.71 10.93 253.97 23.25 18.19 27.19 15.00 -8.65%
EY 11.48 9.15 0.39 4.30 5.50 3.68 6.67 9.46%
DY 6.53 5.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.39 1.14 1.33 1.91 2.35 2.18 -10.90%

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