[NTPM] YoY TTM Result on 31-Oct-2021 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -16.03%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 879,258 847,903 736,266 767,253 756,829 695,854 675,032 4.50%
PBT 2,680 15,050 58,605 57,206 11,398 33,707 64,510 -41.13%
Tax -10,017 -8,357 -4,184 -21,677 -13,480 -12,284 -21,586 -12.00%
NP -7,337 6,693 54,421 35,529 -2,082 21,423 42,924 -
-
NP to SH -7,337 6,693 54,421 35,529 -2,082 21,423 42,924 -
-
Tax Rate 373.77% 55.53% 7.14% 37.89% 118.27% 36.44% 33.46% -
Total Cost 886,595 841,210 681,845 731,724 758,911 674,431 632,108 5.79%
-
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 8,984 8,984 26,952 26,952 17,968 26,954 8,985 -0.00%
Div Payout % 0.00% 134.23% 49.53% 75.86% 0.00% 125.82% 20.93% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,120 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -0.83% 0.79% 7.39% 4.63% -0.28% 3.08% 6.36% -
ROE -1.45% 1.32% 10.77% 7.53% -0.46% 4.65% 9.55% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 78.29 75.50 65.56 68.32 67.39 61.96 60.10 4.50%
EPS -0.65 0.60 4.85 3.16 -0.19 1.91 3.82 -
DPS 0.80 0.80 2.40 2.40 1.60 2.40 0.80 0.00%
NAPS 0.45 0.45 0.45 0.42 0.40 0.41 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 78.28 75.49 65.55 68.31 67.38 61.95 60.10 4.50%
EPS -0.65 0.60 4.85 3.16 -0.19 1.91 3.82 -
DPS 0.80 0.80 2.40 2.40 1.60 2.40 0.80 0.00%
NAPS 0.4499 0.4499 0.4499 0.4199 0.3999 0.41 0.40 1.97%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.405 0.36 0.51 0.72 0.50 0.525 0.745 -
P/RPS 0.52 0.48 0.78 1.05 0.74 0.85 1.24 -13.47%
P/EPS -61.99 60.41 10.52 22.76 -269.70 27.52 19.49 -
EY -1.61 1.66 9.50 4.39 -0.37 3.63 5.13 -
DY 1.98 2.22 4.71 3.33 3.20 4.57 1.07 10.79%
P/NAPS 0.90 0.80 1.13 1.71 1.25 1.28 1.86 -11.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 19/12/22 17/12/21 18/12/20 20/12/19 07/12/18 14/12/17 -
Price 0.40 0.45 0.49 0.83 0.54 0.52 0.675 -
P/RPS 0.51 0.60 0.75 1.21 0.80 0.84 1.12 -12.28%
P/EPS -61.23 75.51 10.11 26.24 -291.28 27.26 17.66 -
EY -1.63 1.32 9.89 3.81 -0.34 3.67 5.66 -
DY 2.00 1.78 4.90 2.89 2.96 4.62 1.19 9.03%
P/NAPS 0.89 1.00 1.09 1.98 1.35 1.27 1.69 -10.13%

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