[NTPM] QoQ Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 273.71%
YoY- -83.93%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 735,924 717,160 778,416 769,065 758,250 739,576 728,050 0.71%
PBT 79,666 77,536 22,395 16,542 10,044 12,364 23,546 124.54%
Tax -22,902 -18,960 -16,100 -13,582 -11,748 -10,352 -14,584 34.91%
NP 56,764 58,576 6,295 2,960 -1,704 2,012 8,962 240.42%
-
NP to SH 56,764 58,576 6,295 2,960 -1,704 2,012 8,962 240.42%
-
Tax Rate 28.75% 24.45% 71.89% 82.11% 116.97% 83.73% 61.94% -
Total Cost 679,160 658,584 772,121 766,105 759,954 737,564 719,088 -3.72%
-
Net Worth 471,676 460,446 449,216 449,216 449,216 449,216 460,449 1.61%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 35,937 35,937 8,984 11,979 - - 17,968 58.40%
Div Payout % 63.31% 61.35% 142.72% 404.70% - - 200.50% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 471,676 460,446 449,216 449,216 449,216 449,216 460,449 1.61%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 7.71% 8.17% 0.81% 0.38% -0.22% 0.27% 1.23% -
ROE 12.03% 12.72% 1.40% 0.66% -0.38% 0.45% 1.95% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 65.53 63.86 69.31 68.48 67.52 65.85 64.83 0.71%
EPS 5.06 5.20 0.60 0.27 -0.16 0.16 0.80 240.10%
DPS 3.20 3.20 0.80 1.07 0.00 0.00 1.60 58.40%
NAPS 0.42 0.41 0.40 0.40 0.40 0.40 0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 45.43 44.27 48.05 47.47 46.81 45.65 44.94 0.72%
EPS 3.50 3.62 0.39 0.18 -0.11 0.12 0.55 241.48%
DPS 2.22 2.22 0.55 0.74 0.00 0.00 1.11 58.40%
NAPS 0.2912 0.2842 0.2773 0.2773 0.2773 0.2773 0.2842 1.62%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.72 0.59 0.47 0.48 0.50 0.41 0.455 -
P/RPS 1.10 0.92 0.68 0.70 0.74 0.62 0.70 34.97%
P/EPS 14.24 11.31 83.85 182.11 -329.53 228.85 57.02 -60.17%
EY 7.02 8.84 1.19 0.55 -0.30 0.44 1.75 151.40%
DY 4.44 5.42 1.70 2.22 0.00 0.00 3.52 16.65%
P/NAPS 1.71 1.44 1.18 1.20 1.25 1.03 1.11 33.21%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 18/12/20 25/09/20 30/06/20 20/03/20 20/12/19 27/09/19 26/06/19 -
Price 0.83 0.57 0.495 0.345 0.54 0.455 0.42 -
P/RPS 1.27 0.89 0.71 0.50 0.80 0.69 0.65 55.97%
P/EPS 16.42 10.93 88.31 130.89 -355.89 253.97 52.63 -53.83%
EY 6.09 9.15 1.13 0.76 -0.28 0.39 1.90 116.62%
DY 3.86 5.61 1.62 3.09 0.00 0.00 3.81 0.86%
P/NAPS 1.98 1.39 1.24 0.86 1.35 1.14 1.02 55.29%

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