[NTPM] YoY Quarter Result on 31-Jan-2021 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 116.06%
YoY- 866.24%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 241,056 215,716 209,490 193,166 197,674 195,530 180,989 4.89%
PBT 9,415 -6,177 10,497 34,884 7,385 7,803 12,702 -4.86%
Tax -3,112 -1,143 -4,880 -5,201 -4,313 -4,181 -2,652 2.70%
NP 6,303 -7,320 5,617 29,683 3,072 3,622 10,050 -7.47%
-
NP to SH 6,303 -7,320 5,617 29,683 3,072 3,622 10,050 -7.47%
-
Tax Rate 33.05% - 46.49% 14.91% 58.40% 53.58% 20.88% -
Total Cost 234,753 223,036 203,873 163,483 194,602 191,908 170,939 5.42%
-
Net Worth 505,367 505,367 494,137 494,137 449,216 449,220 460,475 1.56%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - 8,984 8,984 8,984 8,984 -
Div Payout % - - - 30.27% 292.46% 248.05% 89.40% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 505,367 505,367 494,137 494,137 449,216 449,220 460,475 1.56%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,110 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 2.61% -3.39% 2.68% 15.37% 1.55% 1.85% 5.55% -
ROE 1.25% -1.45% 1.14% 6.01% 0.68% 0.81% 2.18% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 21.46 19.21 18.65 17.20 17.60 17.41 16.11 4.89%
EPS 0.56 -0.70 0.50 2.60 0.30 0.30 0.90 -7.59%
DPS 0.00 0.00 0.00 0.80 0.80 0.80 0.80 -
NAPS 0.45 0.45 0.44 0.44 0.40 0.40 0.41 1.56%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 14.88 13.32 12.93 11.92 12.20 12.07 11.17 4.89%
EPS 0.39 -0.45 0.35 1.83 0.19 0.22 0.62 -7.43%
DPS 0.00 0.00 0.00 0.55 0.55 0.55 0.55 -
NAPS 0.312 0.312 0.305 0.305 0.2773 0.2773 0.2842 1.56%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.385 0.44 0.475 0.66 0.48 0.50 0.58 -
P/RPS 1.79 2.29 2.55 3.84 2.73 2.87 3.60 -10.98%
P/EPS 68.60 -67.51 94.97 24.97 175.48 155.03 64.82 0.94%
EY 1.46 -1.48 1.05 4.00 0.57 0.65 1.54 -0.88%
DY 0.00 0.00 0.00 1.21 1.67 1.60 1.38 -
P/NAPS 0.86 0.98 1.08 1.50 1.20 1.25 1.41 -7.90%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 22/03/24 13/03/23 18/03/22 19/03/21 20/03/20 29/03/19 23/03/18 -
Price 0.385 0.46 0.435 0.61 0.345 0.495 0.525 -
P/RPS 1.79 2.39 2.33 3.55 1.96 2.84 3.26 -9.50%
P/EPS 68.60 -70.57 86.97 23.08 126.12 153.48 58.67 2.63%
EY 1.46 -1.42 1.15 4.33 0.79 0.65 1.70 -2.50%
DY 0.00 0.00 0.00 1.31 2.32 1.62 1.52 -
P/NAPS 0.86 1.02 0.99 1.39 0.86 1.24 1.28 -6.41%

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