[NTPM] QoQ Annualized Quarter 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- -21.9%
YoY- -40.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 727,834 700,692 689,612 690,928 701,877 690,838 704,600 2.18%
PBT 33,298 34,342 41,960 44,359 54,033 55,648 71,508 -39.83%
Tax -14,878 -13,956 -15,632 -14,649 -15,993 -18,686 -23,032 -25.21%
NP 18,420 20,386 26,328 29,710 38,040 36,962 48,476 -47.44%
-
NP to SH 18,420 20,386 26,328 29,710 38,040 36,962 48,476 -47.44%
-
Tax Rate 44.68% 40.64% 37.25% 33.02% 29.60% 33.58% 32.21% -
Total Cost 709,414 680,306 663,284 661,218 663,837 653,876 656,124 5.32%
-
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 23,958 17,969 - 26,954 23,959 17,969 - -
Div Payout % 130.07% 88.15% - 90.73% 62.99% 48.62% - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
NOSH 1,123,200 1,123,200 1,123,100 1,123,106 1,123,110 1,123,120 1,123,120 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.53% 2.91% 3.82% 4.30% 5.42% 5.35% 6.88% -
ROE 4.10% 4.43% 5.72% 6.45% 8.26% 8.23% 10.53% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 64.81 62.39 61.40 61.52 62.49 61.51 62.74 2.18%
EPS 1.60 1.80 2.40 2.60 3.33 3.20 4.40 -48.95%
DPS 2.13 1.60 0.00 2.40 2.13 1.60 0.00 -
NAPS 0.40 0.41 0.41 0.41 0.41 0.40 0.41 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,123,106
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 44.93 43.25 42.57 42.65 43.33 42.64 43.49 2.18%
EPS 1.14 1.26 1.63 1.83 2.35 2.28 2.99 -47.32%
DPS 1.48 1.11 0.00 1.66 1.48 1.11 0.00 -
NAPS 0.2773 0.2842 0.2842 0.2842 0.2842 0.2773 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.50 0.525 0.585 0.545 0.58 0.745 0.79 -
P/RPS 0.77 0.84 0.95 0.89 0.93 1.21 1.26 -27.92%
P/EPS 30.48 28.92 24.95 20.60 17.12 22.64 18.30 40.38%
EY 3.28 3.46 4.01 4.85 5.84 4.42 5.46 -28.73%
DY 4.27 3.05 0.00 4.40 3.68 2.15 0.00 -
P/NAPS 1.25 1.28 1.43 1.33 1.41 1.86 1.93 -25.08%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 07/12/18 21/09/18 26/06/18 23/03/18 14/12/17 21/09/17 -
Price 0.495 0.52 0.545 0.535 0.525 0.675 0.785 -
P/RPS 0.76 0.83 0.89 0.87 0.84 1.10 1.25 -28.16%
P/EPS 30.18 28.65 23.25 20.22 15.50 20.51 18.19 40.02%
EY 3.31 3.49 4.30 4.94 6.45 4.88 5.50 -28.65%
DY 4.31 3.08 0.00 4.49 4.06 2.37 0.00 -
P/NAPS 1.24 1.27 1.33 1.30 1.28 1.69 1.91 -24.96%

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