[NTPM] QoQ Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -77.55%
YoY- -92.36%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 778,416 769,065 758,250 739,576 728,050 727,834 700,692 7.27%
PBT 22,395 16,542 10,044 12,364 23,546 33,298 34,342 -24.81%
Tax -16,100 -13,582 -11,748 -10,352 -14,584 -14,878 -13,956 10.00%
NP 6,295 2,960 -1,704 2,012 8,962 18,420 20,386 -54.34%
-
NP to SH 6,295 2,960 -1,704 2,012 8,962 18,420 20,386 -54.34%
-
Tax Rate 71.89% 82.11% 116.97% 83.73% 61.94% 44.68% 40.64% -
Total Cost 772,121 766,105 759,954 737,564 719,088 709,414 680,306 8.81%
-
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 8,984 11,979 - - 17,968 23,958 17,969 -37.03%
Div Payout % 142.72% 404.70% - - 200.50% 130.07% 88.15% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.63%
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
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 0.81% 0.38% -0.22% 0.27% 1.23% 2.53% 2.91% -
ROE 1.40% 0.66% -0.38% 0.45% 1.95% 4.10% 4.43% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 69.31 68.48 67.52 65.85 64.83 64.81 62.39 7.27%
EPS 0.60 0.27 -0.16 0.16 0.80 1.60 1.80 -51.95%
DPS 0.80 1.07 0.00 0.00 1.60 2.13 1.60 -37.03%
NAPS 0.40 0.40 0.40 0.40 0.41 0.40 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 48.05 47.47 46.81 45.65 44.94 44.93 43.25 7.27%
EPS 0.39 0.18 -0.11 0.12 0.55 1.14 1.26 -54.27%
DPS 0.55 0.74 0.00 0.00 1.11 1.48 1.11 -37.40%
NAPS 0.2773 0.2773 0.2773 0.2773 0.2842 0.2773 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.47 0.48 0.50 0.41 0.455 0.50 0.525 -
P/RPS 0.68 0.70 0.74 0.62 0.70 0.77 0.84 -13.15%
P/EPS 83.85 182.11 -329.53 228.85 57.02 30.48 28.92 103.46%
EY 1.19 0.55 -0.30 0.44 1.75 3.28 3.46 -50.94%
DY 1.70 2.22 0.00 0.00 3.52 4.27 3.05 -32.29%
P/NAPS 1.18 1.20 1.25 1.03 1.11 1.25 1.28 -5.28%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 20/03/20 20/12/19 27/09/19 26/06/19 29/03/19 07/12/18 -
Price 0.495 0.345 0.54 0.455 0.42 0.495 0.52 -
P/RPS 0.71 0.50 0.80 0.69 0.65 0.76 0.83 -9.89%
P/EPS 88.31 130.89 -355.89 253.97 52.63 30.18 28.65 111.94%
EY 1.13 0.76 -0.28 0.39 1.90 3.31 3.49 -52.88%
DY 1.62 3.09 0.00 0.00 3.81 4.31 3.08 -34.86%
P/NAPS 1.24 0.86 1.35 1.14 1.02 1.24 1.27 -1.58%

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