[NTPM] YoY TTM Result on 30-Apr-2022 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -6.95%
YoY- -55.63%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 868,289 764,899 749,660 778,416 728,050 690,927 645,254 5.07%
PBT 174 43,488 72,471 22,395 23,547 44,360 72,378 -63.38%
Tax -6,055 -15,243 -8,808 -16,100 -14,584 -14,649 -22,510 -19.64%
NP -5,881 28,245 63,663 6,295 8,963 29,711 49,868 -
-
NP to SH -5,881 28,245 63,663 6,295 8,963 29,711 49,868 -
-
Tax Rate 3,479.89% 35.05% 12.15% 71.89% 61.94% 33.02% 31.10% -
Total Cost 874,170 736,654 685,997 772,121 719,087 661,216 595,386 6.60%
-
Net Worth 505,367 516,598 494,137 449,216 460,449 460,473 449,250 1.98%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 8,984 17,968 26,952 8,984 26,953 17,969 26,955 -16.72%
Div Payout % 0.00% 63.62% 42.34% 142.72% 300.72% 60.48% 54.05% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 505,367 516,598 494,137 449,216 460,449 460,473 449,250 1.98%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,106 1,123,125 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -0.68% 3.69% 8.49% 0.81% 1.23% 4.30% 7.73% -
ROE -1.16% 5.47% 12.88% 1.40% 1.95% 6.45% 11.10% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 77.32 68.11 66.75 69.31 64.83 61.52 57.45 5.07%
EPS -0.52 2.52 5.67 0.56 0.80 2.65 4.44 -
DPS 0.80 1.60 2.40 0.80 2.40 1.60 2.40 -16.72%
NAPS 0.45 0.46 0.44 0.40 0.41 0.41 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 77.30 68.10 66.74 69.30 64.82 61.51 57.45 5.06%
EPS -0.52 2.51 5.67 0.56 0.80 2.65 4.44 -
DPS 0.80 1.60 2.40 0.80 2.40 1.60 2.40 -16.72%
NAPS 0.4499 0.4599 0.4399 0.3999 0.4099 0.41 0.40 1.97%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.45 0.445 0.60 0.47 0.455 0.545 0.85 -
P/RPS 0.58 0.65 0.90 0.68 0.70 0.89 1.48 -14.44%
P/EPS -85.93 17.69 10.58 83.85 57.01 20.60 19.14 -
EY -1.16 5.65 9.45 1.19 1.75 4.85 5.22 -
DY 1.78 3.60 4.00 1.70 5.27 2.94 2.82 -7.37%
P/NAPS 1.00 0.97 1.36 1.18 1.11 1.33 2.13 -11.83%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 28/06/22 23/07/21 30/06/20 26/06/19 26/06/18 30/06/17 -
Price 0.42 0.435 0.565 0.495 0.42 0.535 0.80 -
P/RPS 0.54 0.64 0.85 0.71 0.65 0.87 1.39 -14.57%
P/EPS -80.20 17.30 9.97 88.31 52.63 20.22 18.02 -
EY -1.25 5.78 10.03 1.13 1.90 4.94 5.55 -
DY 1.90 3.68 4.25 1.62 5.71 2.99 3.00 -7.32%
P/NAPS 0.93 0.95 1.28 1.24 1.02 1.30 2.00 -11.97%

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