[NTPM] YoY Quarter Result on 31-Oct-2024 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -93.79%
YoY- 104.02%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 218,769 224,663 220,368 180,806 188,672 194,231 177,943 3.49%
PBT 1,715 -2,409 -5,224 6,368 20,449 1,931 6,681 -20.26%
Tax -1,553 -1,624 1,732 -3,017 -6,711 -3,286 -3,070 -10.72%
NP 162 -4,033 -3,492 3,351 13,738 -1,355 3,611 -40.36%
-
NP to SH 162 -4,033 -3,492 3,351 13,738 -1,355 3,611 -40.36%
-
Tax Rate 90.55% - - 47.38% 32.82% 170.17% 45.95% -
Total Cost 218,607 228,696 223,860 177,455 174,934 195,586 174,332 3.84%
-
Net Worth 745,200 505,367 505,367 505,367 471,676 449,216 460,463 8.34%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 6,480 8,984 - 8,984 8,984 - 8,984 -5.29%
Div Payout % 4,000.00% 0.00% - 268.11% 65.40% - 248.81% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 745,200 505,367 505,367 505,367 471,676 449,216 460,463 8.34%
NOSH 1,620,000 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 6.28%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 0.07% -1.80% -1.58% 1.85% 7.28% -0.70% 2.03% -
ROE 0.02% -0.80% -0.69% 0.66% 2.91% -0.30% 0.78% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 13.50 20.00 19.62 16.10 16.80 17.30 15.84 -2.62%
EPS 0.01 -0.36 -0.30 0.30 1.22 -0.12 0.30 -43.24%
DPS 0.40 0.80 0.00 0.80 0.80 0.00 0.80 -10.90%
NAPS 0.46 0.45 0.45 0.45 0.42 0.40 0.41 1.93%
Adjusted Per Share Value based on latest NOSH - 1,620,000
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 13.50 13.87 13.60 11.16 11.65 11.99 10.98 3.50%
EPS 0.01 -0.25 -0.22 0.21 0.85 -0.08 0.22 -40.23%
DPS 0.40 0.55 0.00 0.55 0.55 0.00 0.55 -5.16%
NAPS 0.46 0.312 0.312 0.312 0.2912 0.2773 0.2842 8.34%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.33 0.405 0.36 0.51 0.72 0.50 0.525 -
P/RPS 2.44 2.02 1.83 3.17 4.29 2.89 3.31 -4.95%
P/EPS 3,300.00 -112.78 -115.78 170.92 58.86 -414.41 163.28 64.96%
EY 0.03 -0.89 -0.86 0.59 1.70 -0.24 0.61 -39.44%
DY 1.21 1.98 0.00 1.57 1.11 0.00 1.52 -3.72%
P/NAPS 0.72 0.90 0.80 1.13 1.71 1.25 1.28 -9.13%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 16/12/24 18/12/23 19/12/22 17/12/21 18/12/20 20/12/19 07/12/18 -
Price 0.30 0.40 0.45 0.49 0.83 0.54 0.52 -
P/RPS 2.22 2.00 2.29 3.04 4.94 3.12 3.28 -6.29%
P/EPS 3,000.00 -111.39 -144.72 164.22 67.85 -447.56 161.73 62.62%
EY 0.03 -0.90 -0.69 0.61 1.47 -0.22 0.62 -39.60%
DY 1.33 2.00 0.00 1.63 0.96 0.00 1.54 -2.41%
P/NAPS 0.65 0.89 1.00 1.09 1.98 1.35 1.27 -10.55%

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