[NTPM] YoY Quarter Result on 31-Jan-2018 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 57.97%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 193,166 197,674 195,530 180,989 170,367 161,023 142,388 5.20%
PBT 34,884 7,385 7,803 12,702 22,785 24,255 18,538 11.10%
Tax -5,201 -4,313 -4,181 -2,652 -7,294 -6,599 -5,272 -0.22%
NP 29,683 3,072 3,622 10,050 15,491 17,656 13,266 14.35%
-
NP to SH 29,683 3,072 3,622 10,050 15,491 17,656 13,266 14.35%
-
Tax Rate 14.91% 58.40% 53.58% 20.88% 32.01% 27.21% 28.44% -
Total Cost 163,483 194,602 191,908 170,939 154,876 143,367 129,122 4.00%
-
Net Worth 494,137 449,216 449,220 460,475 426,789 408,294 353,759 5.72%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 8,984 8,984 8,984 8,984 - 8,827 8,070 1.80%
Div Payout % 30.27% 292.46% 248.05% 89.40% - 50.00% 60.83% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 494,137 449,216 449,220 460,475 426,789 408,294 353,759 5.72%
NOSH 1,123,200 1,123,200 1,123,200 1,123,110 1,123,200 1,103,499 1,105,499 0.26%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.37% 1.55% 1.85% 5.55% 9.09% 10.96% 9.32% -
ROE 6.01% 0.68% 0.81% 2.18% 3.63% 4.32% 3.75% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 17.20 17.60 17.41 16.11 15.17 14.59 12.88 4.93%
EPS 2.60 0.30 0.30 0.90 1.40 1.60 1.20 13.74%
DPS 0.80 0.80 0.80 0.80 0.00 0.80 0.73 1.53%
NAPS 0.44 0.40 0.40 0.41 0.38 0.37 0.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,123,110
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 11.92 12.20 12.07 11.17 10.52 9.94 8.79 5.20%
EPS 1.83 0.19 0.22 0.62 0.96 1.09 0.82 14.30%
DPS 0.55 0.55 0.55 0.55 0.00 0.54 0.50 1.59%
NAPS 0.305 0.2773 0.2773 0.2842 0.2635 0.252 0.2184 5.71%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.66 0.48 0.50 0.58 0.85 0.915 0.655 -
P/RPS 3.84 2.73 2.87 3.60 5.60 6.27 5.09 -4.58%
P/EPS 24.97 175.48 155.03 64.82 61.63 57.19 54.58 -12.20%
EY 4.00 0.57 0.65 1.54 1.62 1.75 1.83 13.90%
DY 1.21 1.67 1.60 1.38 0.00 0.87 1.11 1.44%
P/NAPS 1.50 1.20 1.25 1.41 2.24 2.47 2.05 -5.06%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 19/03/21 20/03/20 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 -
Price 0.61 0.345 0.495 0.525 0.85 1.06 0.72 -
P/RPS 3.55 1.96 2.84 3.26 5.60 7.26 5.59 -7.28%
P/EPS 23.08 126.12 153.48 58.67 61.63 66.25 60.00 -14.70%
EY 4.33 0.79 0.65 1.70 1.62 1.51 1.67 17.19%
DY 1.31 2.32 1.62 1.52 0.00 0.75 1.01 4.42%
P/NAPS 1.39 0.86 1.24 1.28 2.24 2.86 2.25 -7.70%

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