[NTPM] YoY TTM Result on 30-Apr-2018 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -20.73%
YoY- -40.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 749,660 778,416 728,050 690,927 645,254 601,705 547,513 5.37%
PBT 72,471 22,395 23,547 44,360 72,378 78,189 59,319 3.39%
Tax -8,808 -16,100 -14,584 -14,649 -22,510 -20,522 -16,678 -10.08%
NP 63,663 6,295 8,963 29,711 49,868 57,667 42,641 6.90%
-
NP to SH 63,663 6,295 8,963 29,711 49,868 57,667 42,641 6.90%
-
Tax Rate 12.15% 71.89% 61.94% 33.02% 31.10% 26.25% 28.12% -
Total Cost 685,997 772,121 719,087 661,216 595,386 544,038 504,872 5.23%
-
Net Worth 494,137 449,216 460,449 460,473 449,250 413,043 351,333 5.84%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 26,952 8,984 26,953 17,969 26,955 17,758 8,070 22.23%
Div Payout % 42.34% 142.72% 300.72% 60.48% 54.05% 30.80% 18.93% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 494,137 449,216 460,449 460,473 449,250 413,043 351,333 5.84%
NOSH 1,123,200 1,123,200 1,123,200 1,123,106 1,123,125 1,116,333 1,097,916 0.37%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 8.49% 0.81% 1.23% 4.30% 7.73% 9.58% 7.79% -
ROE 12.88% 1.40% 1.95% 6.45% 11.10% 13.96% 12.14% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 66.75 69.31 64.83 61.52 57.45 53.90 49.87 4.97%
EPS 5.67 0.56 0.80 2.65 4.44 5.17 3.88 6.52%
DPS 2.40 0.80 2.40 1.60 2.40 1.59 0.74 21.64%
NAPS 0.44 0.40 0.41 0.41 0.40 0.37 0.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,123,106
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 46.28 48.05 44.94 42.65 39.83 37.14 33.80 5.37%
EPS 3.93 0.39 0.55 1.83 3.08 3.56 2.63 6.91%
DPS 1.66 0.55 1.66 1.11 1.66 1.10 0.50 22.11%
NAPS 0.305 0.2773 0.2842 0.2842 0.2773 0.255 0.2169 5.84%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.60 0.47 0.455 0.545 0.85 0.96 0.72 -
P/RPS 0.90 0.68 0.70 0.89 1.48 1.78 1.44 -7.52%
P/EPS 10.58 83.85 57.01 20.60 19.14 18.58 18.54 -8.91%
EY 9.45 1.19 1.75 4.85 5.22 5.38 5.39 9.80%
DY 4.00 1.70 5.27 2.94 2.82 1.66 1.02 25.55%
P/NAPS 1.36 1.18 1.11 1.33 2.13 2.59 2.25 -8.04%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/07/21 30/06/20 26/06/19 26/06/18 30/06/17 23/06/16 22/06/15 -
Price 0.565 0.495 0.42 0.535 0.80 0.88 0.70 -
P/RPS 0.85 0.71 0.65 0.87 1.39 1.63 1.40 -7.97%
P/EPS 9.97 88.31 52.63 20.22 18.02 17.04 18.02 -9.38%
EY 10.03 1.13 1.90 4.94 5.55 5.87 5.55 10.35%
DY 4.25 1.62 5.71 2.99 3.00 1.81 1.05 26.21%
P/NAPS 1.28 1.24 1.02 1.30 2.00 2.38 2.19 -8.55%

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