[NTPM] YoY Cumulative 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- -75.2%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 224,203 223,878 217,204 173,762 179,290 184,894 172,403 4.47%
PBT 5,187 2,444 2,753 19,599 19,384 3,091 10,490 -11.06%
Tax -2,577 -2,279 -1,673 -3,810 -4,740 -2,588 -3,908 -6.69%
NP 2,610 165 1,080 15,789 14,644 503 6,582 -14.27%
-
NP to SH 2,610 165 1,080 15,789 14,644 503 6,582 -14.27%
-
Tax Rate 49.68% 93.25% 60.77% 19.44% 24.45% 83.73% 37.25% -
Total Cost 221,593 223,713 216,124 157,973 164,646 184,391 165,821 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 - - 8,984 8,984 8,984 - - -
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 0.51% 0.03% 0.21% 3.12% 3.18% 0.11% 1.43% -
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 19.96 19.93 19.34 15.47 15.96 16.46 15.35 4.46%
EPS 0.23 0.01 0.10 1.40 1.30 0.04 0.60 -14.75%
DPS 0.00 0.00 0.80 0.80 0.80 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 13.84 13.82 13.41 10.73 11.07 11.41 10.64 4.47%
EPS 0.16 0.01 0.07 0.97 0.90 0.03 0.41 -14.50%
DPS 0.00 0.00 0.55 0.55 0.55 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 1.75 2.06 2.20 3.23 3.70 2.49 3.81 -12.15%
P/EPS 150.60 2,790.58 441.94 35.56 45.25 915.40 99.82 7.08%
EY 0.66 0.04 0.23 2.81 2.21 0.11 1.00 -6.68%
DY 0.00 0.00 1.88 1.60 1.36 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 1.65 2.11 2.20 3.17 3.57 2.76 3.55 -11.97%
P/EPS 141.99 2,858.65 441.94 34.85 43.71 1,015.87 92.99 7.30%
EY 0.70 0.03 0.23 2.87 2.29 0.10 1.08 -6.96%
DY 0.00 0.00 1.88 1.63 1.40 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