[NTPM] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 104.58%
YoY- 2515.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 354,568 173,762 749,660 561,128 367,962 179,290 778,416 -40.71%
PBT 25,967 19,599 72,471 74,717 39,833 19,384 22,395 10.33%
Tax -6,827 -3,810 -8,808 -16,652 -11,451 -4,740 -16,100 -43.46%
NP 19,140 15,789 63,663 58,065 28,382 14,644 6,295 109.45%
-
NP to SH 19,140 15,789 63,663 58,065 28,382 14,644 6,295 109.45%
-
Tax Rate 26.29% 19.44% 12.15% 22.29% 28.75% 24.45% 71.89% -
Total Cost 335,428 157,973 685,997 503,063 339,580 164,646 772,121 -42.55%
-
Net Worth 505,367 505,367 494,137 494,137 471,676 460,446 449,216 8.14%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 17,968 8,984 26,952 26,952 17,968 8,984 8,984 58.53%
Div Payout % 93.88% 56.90% 42.34% 46.42% 63.31% 61.35% 142.72% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 505,367 505,367 494,137 494,137 471,676 460,446 449,216 8.14%
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
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 5.40% 9.09% 8.49% 10.35% 7.71% 8.17% 0.81% -
ROE 3.79% 3.12% 12.88% 11.75% 6.02% 3.18% 1.40% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 31.57 15.47 66.75 49.97 32.76 15.96 69.31 -40.71%
EPS 1.70 1.40 5.70 5.20 2.53 1.30 0.60 99.85%
DPS 1.60 0.80 2.40 2.40 1.60 0.80 0.80 58.53%
NAPS 0.45 0.45 0.44 0.44 0.42 0.41 0.40 8.14%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 21.89 10.73 46.28 34.64 22.71 11.07 48.05 -40.70%
EPS 1.18 0.97 3.93 3.58 1.75 0.90 0.39 108.77%
DPS 1.11 0.55 1.66 1.66 1.11 0.55 0.55 59.49%
NAPS 0.312 0.312 0.305 0.305 0.2912 0.2842 0.2773 8.15%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.51 0.50 0.60 0.66 0.72 0.59 0.47 -
P/RPS 1.62 3.23 0.90 1.32 2.20 3.70 0.68 78.09%
P/EPS 29.92 35.56 10.58 12.77 28.49 45.25 83.85 -49.59%
EY 3.34 2.81 9.45 7.83 3.51 2.21 1.19 98.60%
DY 3.14 1.60 4.00 3.64 2.22 1.36 1.70 50.37%
P/NAPS 1.13 1.11 1.36 1.50 1.71 1.44 1.18 -2.83%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 17/12/21 24/09/21 23/07/21 19/03/21 18/12/20 25/09/20 30/06/20 -
Price 0.49 0.49 0.565 0.61 0.83 0.57 0.495 -
P/RPS 1.55 3.17 0.85 1.22 2.53 3.57 0.71 68.04%
P/EPS 28.75 34.85 9.97 11.80 32.84 43.71 88.31 -52.57%
EY 3.48 2.87 10.03 8.48 3.04 2.29 1.13 111.24%
DY 3.27 1.63 4.25 3.93 1.93 1.40 1.62 59.51%
P/NAPS 1.09 1.09 1.28 1.39 1.98 1.39 1.24 -8.21%

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