[NTPM] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
10-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 7.28%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 690,838 704,600 645,524 648,009 631,282 605,724 601,706 9.61%
PBT 55,648 71,508 72,378 77,968 71,384 56,060 78,189 -20.23%
Tax -18,686 -23,032 -22,510 -23,414 -20,534 -18,536 -20,522 -6.04%
NP 36,962 48,476 49,868 54,553 50,850 37,524 57,667 -25.60%
-
NP to SH 36,962 48,476 49,868 54,553 50,850 37,524 57,667 -25.60%
-
Tax Rate 33.58% 32.21% 31.10% 30.03% 28.77% 33.06% 26.25% -
Total Cost 653,876 656,124 595,656 593,456 580,432 568,200 544,039 13.00%
-
Net Worth 449,246 460,479 449,250 426,789 426,792 433,871 418,368 4.84%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 17,969 - 26,955 23,960 35,940 - 18,091 -0.44%
Div Payout % 48.62% - 54.05% 43.92% 70.68% - 31.37% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 449,246 460,479 449,250 426,789 426,792 433,871 418,368 4.84%
NOSH 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 1,172,624 1,130,725 -0.44%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 5.35% 6.88% 7.73% 8.42% 8.06% 6.19% 9.58% -
ROE 8.23% 10.53% 11.10% 12.78% 11.91% 8.65% 13.78% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 61.51 62.74 57.48 57.70 56.21 51.66 53.21 10.11%
EPS 3.20 4.40 4.40 4.80 4.60 3.20 5.10 -26.64%
DPS 1.60 0.00 2.40 2.13 3.20 0.00 1.60 0.00%
NAPS 0.40 0.41 0.40 0.38 0.38 0.37 0.37 5.31%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 42.64 43.49 39.85 40.00 38.97 37.39 37.14 9.61%
EPS 2.28 2.99 3.08 3.37 3.14 2.32 3.56 -25.63%
DPS 1.11 0.00 1.66 1.48 2.22 0.00 1.12 -0.59%
NAPS 0.2773 0.2842 0.2773 0.2635 0.2635 0.2678 0.2583 4.83%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.745 0.79 0.85 0.85 0.84 0.84 0.96 -
P/RPS 1.21 1.26 1.48 1.47 1.49 1.63 1.80 -23.20%
P/EPS 22.64 18.30 19.14 17.50 18.55 26.25 18.82 13.07%
EY 4.42 5.46 5.22 5.71 5.39 3.81 5.31 -11.48%
DY 2.15 0.00 2.82 2.51 3.81 0.00 1.67 18.29%
P/NAPS 1.86 1.93 2.13 2.24 2.21 2.27 2.59 -19.75%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 -
Price 0.675 0.785 0.795 0.85 0.82 0.87 0.88 -
P/RPS 1.10 1.25 1.38 1.47 1.46 1.68 1.65 -23.62%
P/EPS 20.51 18.19 17.90 17.50 18.11 27.19 17.25 12.19%
EY 4.88 5.50 5.59 5.71 5.52 3.68 5.80 -10.84%
DY 2.37 0.00 3.02 2.51 3.90 0.00 1.82 19.19%
P/NAPS 1.69 1.91 1.99 2.24 2.16 2.35 2.38 -20.35%

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