[NTPM] YoY TTM Result on 31-Jan-2022 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- -44.22%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 904,598 854,129 752,590 762,745 758,973 710,395 685,654 4.72%
PBT 18,272 -1,624 34,218 84,705 10,980 28,808 54,427 -16.62%
Tax -11,986 -4,620 -3,863 -22,565 -13,612 -13,813 -16,944 -5.60%
NP 6,286 -6,244 30,355 62,140 -2,632 14,995 37,483 -25.72%
-
NP to SH 6,286 -6,244 30,355 62,140 -2,632 14,995 37,483 -25.72%
-
Tax Rate 65.60% - 11.29% 26.64% 123.97% 47.95% 31.13% -
Total Cost 898,312 860,373 722,235 700,605 761,605 695,400 648,171 5.58%
-
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 17,968 26,952 17,968 26,953 17,969 -10.90%
Div Payout % 142.93% 0.00% 59.19% 43.37% 0.00% 179.75% 47.94% -
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 0.69% -0.73% 4.03% 8.15% -0.35% 2.11% 5.47% -
ROE 1.24% -1.24% 6.14% 12.58% -0.59% 3.34% 8.14% -
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 80.55 76.06 67.01 67.92 67.58 63.26 61.05 4.72%
EPS 0.56 -0.56 2.70 5.53 -0.23 1.34 3.34 -25.73%
DPS 0.80 0.80 1.60 2.40 1.60 2.40 1.60 -10.90%
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 80.54 76.04 67.00 67.91 67.57 63.25 61.04 4.72%
EPS 0.56 -0.56 2.70 5.53 -0.23 1.34 3.34 -25.73%
DPS 0.80 0.80 1.60 2.40 1.60 2.40 1.60 -10.90%
NAPS 0.4499 0.4499 0.4399 0.4399 0.3999 0.3999 0.41 1.55%
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 0.48 0.58 0.71 0.97 0.71 0.79 0.95 -10.74%
P/EPS 68.78 -79.14 17.57 11.93 -204.81 37.45 17.38 25.75%
EY 1.45 -1.26 5.69 8.38 -0.49 2.67 5.75 -20.50%
DY 2.08 1.82 3.37 3.64 3.33 4.80 2.76 -4.60%
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 0.48 0.60 0.65 0.90 0.51 0.78 0.86 -9.25%
P/EPS 68.78 -82.74 16.09 11.02 -147.21 37.07 15.73 27.86%
EY 1.45 -1.21 6.21 9.07 -0.68 2.70 6.36 -21.83%
DY 2.08 1.74 3.68 3.93 4.64 4.85 3.05 -6.17%
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