[NTPM] QoQ Annualized Quarter Result on 31-Oct-2024 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -46.92%
YoY- 171.64%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 885,944 896,812 905,508 919,462 897,082 895,512 868,289 1.34%
PBT 13,802 20,748 6,161 12,600 70 9,776 174 1721.82%
Tax -8,260 -10,308 -14,718 -9,353 -7,806 -9,116 -6,055 22.88%
NP 5,542 10,440 -8,557 3,246 -7,736 660 -5,881 -
-
NP to SH 5,542 10,440 -8,557 3,246 -7,736 660 -5,881 -
-
Tax Rate 59.85% 49.68% 238.89% 74.23% 11,151.43% 93.25% 3,479.89% -
Total Cost 880,402 886,372 914,065 916,216 904,818 894,852 874,170 0.47%
-
Net Worth 509,864 516,598 505,367 505,367 505,367 505,367 505,367 0.58%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 8,867 - 8,984 11,979 17,968 - 8,984 -0.86%
Div Payout % 160.00% - 0.00% 368.97% 0.00% - 0.00% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 509,864 516,598 505,367 505,367 505,367 505,367 505,367 0.58%
NOSH 1,108,400 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 -0.87%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 0.63% 1.16% -0.94% 0.35% -0.86% 0.07% -0.68% -
ROE 1.09% 2.02% -1.69% 0.64% -1.53% 0.13% -1.16% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 79.93 79.86 80.63 81.87 79.88 79.74 77.32 2.22%
EPS 0.50 0.92 -0.76 0.29 -0.68 0.04 -0.50 -
DPS 0.80 0.00 0.80 1.07 1.60 0.00 0.80 0.00%
NAPS 0.46 0.46 0.45 0.45 0.45 0.45 0.45 1.46%
Adjusted Per Share Value based on latest NOSH - 1,620,000
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 54.69 55.36 55.90 56.76 55.38 55.28 53.60 1.34%
EPS 0.34 0.64 -0.53 0.20 -0.48 0.04 -0.36 -
DPS 0.55 0.00 0.55 0.74 1.11 0.00 0.55 0.00%
NAPS 0.3147 0.3189 0.312 0.312 0.312 0.312 0.312 0.57%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.33 0.35 0.395 0.385 0.405 0.41 0.45 -
P/RPS 0.41 0.44 0.49 0.47 0.51 0.51 0.58 -20.56%
P/EPS 66.00 37.65 -51.84 133.17 -58.79 697.65 -85.93 -
EY 1.52 2.66 -1.93 0.75 -1.70 0.14 -1.16 -
DY 2.42 0.00 2.03 2.77 3.95 0.00 1.78 22.61%
P/NAPS 0.72 0.76 0.88 0.86 0.90 0.91 1.00 -19.58%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 16/12/24 26/09/24 28/06/24 22/03/24 18/12/23 25/09/23 26/06/23 -
Price 0.30 0.33 0.385 0.385 0.40 0.42 0.42 -
P/RPS 0.38 0.41 0.48 0.47 0.50 0.53 0.54 -20.80%
P/EPS 60.00 35.50 -50.53 133.17 -58.07 714.66 -80.20 -
EY 1.67 2.82 -1.98 0.75 -1.72 0.14 -1.25 -
DY 2.67 0.00 2.08 2.77 4.00 0.00 1.90 25.33%
P/NAPS 0.65 0.72 0.86 0.86 0.89 0.93 0.93 -21.15%

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