[NTPM] YoY Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -0.8%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 896,812 895,512 868,816 695,048 717,160 739,576 689,612 4.47%
PBT 20,748 9,776 11,012 78,396 77,536 12,364 41,960 -11.06%
Tax -10,308 -9,116 -6,692 -15,240 -18,960 -10,352 -15,632 -6.69%
NP 10,440 660 4,320 63,156 58,576 2,012 26,328 -14.27%
-
NP to SH 10,440 660 4,320 63,156 58,576 2,012 26,328 -14.27%
-
Tax Rate 49.68% 93.25% 60.77% 19.44% 24.45% 83.73% 37.25% -
Total Cost 886,372 894,852 864,496 631,892 658,584 737,564 663,284 4.94%
-
Net Worth 516,598 505,367 516,598 505,367 460,446 449,216 460,470 1.93%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - 35,937 35,937 35,937 - - -
Div Payout % - - 831.88% 56.90% 61.35% - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 516,598 505,367 516,598 505,367 460,446 449,216 460,470 1.93%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,100 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 1.16% 0.07% 0.50% 9.09% 8.17% 0.27% 3.82% -
ROE 2.02% 0.13% 0.84% 12.50% 12.72% 0.45% 5.72% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 79.86 79.74 77.36 61.89 63.86 65.85 61.40 4.47%
EPS 0.92 0.04 0.40 5.60 5.20 0.16 2.40 -14.75%
DPS 0.00 0.00 3.20 3.20 3.20 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.45 0.41 0.40 0.41 1.93%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 55.36 55.28 53.63 42.90 44.27 45.65 42.57 4.47%
EPS 0.64 0.04 0.27 3.90 3.62 0.12 1.63 -14.41%
DPS 0.00 0.00 2.22 2.22 2.22 0.00 0.00 -
NAPS 0.3189 0.312 0.3189 0.312 0.2842 0.2773 0.2842 1.93%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.35 0.41 0.425 0.50 0.59 0.41 0.585 -
P/RPS 0.44 0.51 0.55 0.81 0.92 0.62 0.95 -12.02%
P/EPS 37.65 697.65 110.48 8.89 11.31 228.85 24.95 7.09%
EY 2.66 0.14 0.91 11.25 8.84 0.44 4.01 -6.60%
DY 0.00 0.00 7.53 6.40 5.42 0.00 0.00 -
P/NAPS 0.76 0.91 0.92 1.11 1.44 1.03 1.43 -9.99%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 25/09/23 23/09/22 24/09/21 25/09/20 27/09/19 21/09/18 -
Price 0.33 0.42 0.425 0.49 0.57 0.455 0.545 -
P/RPS 0.41 0.53 0.55 0.79 0.89 0.69 0.89 -12.10%
P/EPS 35.50 714.66 110.48 8.71 10.93 253.97 23.25 7.30%
EY 2.82 0.14 0.91 11.48 9.15 0.39 4.30 -6.78%
DY 0.00 0.00 7.53 6.53 5.61 0.00 0.00 -
P/NAPS 0.72 0.93 0.92 1.09 1.39 1.14 1.33 -9.71%

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