[NTPM] QoQ Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
29-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- -9.64%
YoY- -51.58%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 758,250 739,576 728,050 727,834 700,692 689,612 690,928 6.37%
PBT 10,044 12,364 23,546 33,298 34,342 41,960 44,359 -62.75%
Tax -11,748 -10,352 -14,584 -14,878 -13,956 -15,632 -14,649 -13.64%
NP -1,704 2,012 8,962 18,420 20,386 26,328 29,710 -
-
NP to SH -1,704 2,012 8,962 18,420 20,386 26,328 29,710 -
-
Tax Rate 116.97% 83.73% 61.94% 44.68% 40.64% 37.25% 33.02% -
Total Cost 759,954 737,564 719,088 709,414 680,306 663,284 661,218 9.69%
-
Net Worth 449,216 449,216 460,449 449,220 460,463 460,470 460,473 -1.63%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - 17,968 23,958 17,969 - 26,954 -
Div Payout % - - 200.50% 130.07% 88.15% - 90.73% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 449,216 449,216 460,449 449,220 460,463 460,470 460,473 -1.63%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,100 1,123,106 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin -0.22% 0.27% 1.23% 2.53% 2.91% 3.82% 4.30% -
ROE -0.38% 0.45% 1.95% 4.10% 4.43% 5.72% 6.45% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 67.52 65.85 64.83 64.81 62.39 61.40 61.52 6.38%
EPS -0.16 0.16 0.80 1.60 1.80 2.40 2.60 -
DPS 0.00 0.00 1.60 2.13 1.60 0.00 2.40 -
NAPS 0.40 0.40 0.41 0.40 0.41 0.41 0.41 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 46.81 45.65 44.94 44.93 43.25 42.57 42.65 6.38%
EPS -0.11 0.12 0.55 1.14 1.26 1.63 1.83 -
DPS 0.00 0.00 1.11 1.48 1.11 0.00 1.66 -
NAPS 0.2773 0.2773 0.2842 0.2773 0.2842 0.2842 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.50 0.41 0.455 0.50 0.525 0.585 0.545 -
P/RPS 0.74 0.62 0.70 0.77 0.84 0.95 0.89 -11.54%
P/EPS -329.53 228.85 57.02 30.48 28.92 24.95 20.60 -
EY -0.30 0.44 1.75 3.28 3.46 4.01 4.85 -
DY 0.00 0.00 3.52 4.27 3.05 0.00 4.40 -
P/NAPS 1.25 1.03 1.11 1.25 1.28 1.43 1.33 -4.04%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 20/12/19 27/09/19 26/06/19 29/03/19 07/12/18 21/09/18 26/06/18 -
Price 0.54 0.455 0.42 0.495 0.52 0.545 0.535 -
P/RPS 0.80 0.69 0.65 0.76 0.83 0.89 0.87 -5.42%
P/EPS -355.89 253.97 52.63 30.18 28.65 23.25 20.22 -
EY -0.28 0.39 1.90 3.31 3.49 4.30 4.94 -
DY 0.00 0.00 3.81 4.31 3.08 0.00 4.49 -
P/NAPS 1.35 1.14 1.02 1.24 1.27 1.33 1.30 2.54%

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