[NTPM] YoY Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 21.22%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 448,541 437,572 354,568 367,962 379,125 350,346 345,419 4.44%
PBT 35 -2,471 25,967 39,833 5,022 17,171 27,824 -67.12%
Tax -3,903 59 -6,827 -11,451 -5,874 -6,978 -9,343 -13.53%
NP -3,868 -2,412 19,140 28,382 -852 10,193 18,481 -
-
NP to SH -3,868 -2,412 19,140 28,382 -852 10,193 18,481 -
-
Tax Rate 11,151.43% - 26.29% 28.75% 116.97% 40.64% 33.58% -
Total Cost 452,409 439,984 335,428 339,580 379,977 340,153 326,938 5.56%
-
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 8,984 8,984 17,968 17,968 - 8,984 8,984 0.00%
Div Payout % 0.00% 0.00% 93.88% 63.31% - 88.15% 48.62% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,120 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -0.86% -0.55% 5.40% 7.71% -0.22% 2.91% 5.35% -
ROE -0.77% -0.48% 3.79% 6.02% -0.19% 2.21% 4.11% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 39.94 38.96 31.57 32.76 33.76 31.20 30.76 4.44%
EPS -0.34 -0.20 1.70 2.53 -0.08 0.90 1.60 -
DPS 0.80 0.80 1.60 1.60 0.00 0.80 0.80 0.00%
NAPS 0.45 0.45 0.45 0.42 0.40 0.41 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 39.93 38.96 31.57 32.76 33.75 31.19 30.75 4.44%
EPS -0.34 -0.21 1.70 2.53 -0.08 0.91 1.65 -
DPS 0.80 0.80 1.60 1.60 0.00 0.80 0.80 0.00%
NAPS 0.4499 0.4499 0.4499 0.4199 0.3999 0.41 0.40 1.97%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.405 0.36 0.51 0.72 0.50 0.525 0.745 -
P/RPS 1.01 0.92 1.62 2.20 1.48 1.68 2.42 -13.54%
P/EPS -117.59 -167.62 29.92 28.49 -659.06 57.85 45.27 -
EY -0.85 -0.60 3.34 3.51 -0.15 1.73 2.21 -
DY 1.98 2.22 3.14 2.22 0.00 1.52 1.07 10.79%
P/NAPS 0.90 0.80 1.13 1.71 1.25 1.28 1.86 -11.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 19/12/22 17/12/21 18/12/20 20/12/19 07/12/18 14/12/17 -
Price 0.40 0.45 0.49 0.83 0.54 0.52 0.675 -
P/RPS 1.00 1.15 1.55 2.53 1.60 1.67 2.19 -12.24%
P/EPS -116.14 -209.52 28.75 32.84 -711.79 57.29 41.02 -
EY -0.86 -0.48 3.48 3.04 -0.14 1.75 2.44 -
DY 2.00 1.78 3.27 1.93 0.00 1.54 1.19 9.03%
P/NAPS 0.89 1.00 1.09 1.98 1.35 1.27 1.69 -10.13%

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