[NTPM] QoQ Cumulative 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- 360.56%
YoY- -83.93%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 367,962 179,290 778,416 576,799 379,125 184,894 728,050 -36.41%
PBT 39,833 19,384 22,395 12,407 5,022 3,091 23,546 41.75%
Tax -11,451 -4,740 -16,100 -10,187 -5,874 -2,588 -14,584 -14.82%
NP 28,382 14,644 6,295 2,220 -852 503 8,962 114.90%
-
NP to SH 28,382 14,644 6,295 2,220 -852 503 8,962 114.90%
-
Tax Rate 28.75% 24.45% 71.89% 82.11% 116.97% 83.73% 61.94% -
Total Cost 339,580 164,646 772,121 574,579 379,977 184,391 719,088 -39.21%
-
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 17,968 8,984 8,984 8,984 - - 17,968 0.00%
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 6.02% 3.18% 1.40% 0.49% -0.19% 0.11% 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 32.76 15.96 69.31 51.36 33.76 16.46 64.83 -36.42%
EPS 2.53 1.30 0.60 0.20 -0.08 0.04 0.80 114.70%
DPS 1.60 0.80 0.80 0.80 0.00 0.00 1.60 0.00%
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 22.71 11.07 48.05 35.60 23.40 11.41 44.94 -36.42%
EPS 1.75 0.90 0.39 0.14 -0.05 0.03 0.55 115.57%
DPS 1.11 0.55 0.55 0.55 0.00 0.00 1.11 0.00%
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 2.20 3.70 0.68 0.93 1.48 2.49 0.70 113.81%
P/EPS 28.49 45.25 83.85 242.82 -659.06 915.40 57.02 -36.90%
EY 3.51 2.21 1.19 0.41 -0.15 0.11 1.75 58.70%
DY 2.22 1.36 1.70 1.67 0.00 0.00 3.52 -26.35%
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 2.53 3.57 0.71 0.67 1.60 2.76 0.65 146.42%
P/EPS 32.84 43.71 88.31 174.53 -711.79 1,015.87 52.63 -26.87%
EY 3.04 2.29 1.13 0.57 -0.14 0.10 1.90 36.60%
DY 1.93 1.40 1.62 2.32 0.00 0.00 3.81 -36.32%
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