[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -75.7%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 690,928 526,408 345,419 176,150 645,524 486,007 315,641 68.82%
PBT 44,359 40,525 27,824 17,877 72,378 58,476 35,692 15.64%
Tax -14,649 -11,995 -9,343 -5,758 -22,510 -17,561 -10,267 26.82%
NP 29,710 28,530 18,481 12,119 49,868 40,915 25,425 10.97%
-
NP to SH 29,710 28,530 18,481 12,119 49,868 40,915 25,425 10.97%
-
Tax Rate 33.02% 29.60% 33.58% 32.21% 31.10% 30.03% 28.77% -
Total Cost 661,218 497,878 326,938 164,031 595,656 445,092 290,216 73.40%
-
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 26,954 17,969 8,984 - 26,955 17,970 17,970 31.13%
Div Payout % 90.73% 62.99% 48.62% - 54.05% 43.92% 70.68% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
NOSH 1,123,106 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 -0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 4.30% 5.42% 5.35% 6.88% 7.73% 8.42% 8.06% -
ROE 6.45% 6.20% 4.11% 2.63% 11.10% 9.59% 5.96% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 61.52 46.87 30.76 15.68 57.48 43.27 28.10 68.84%
EPS 2.60 2.50 1.60 1.10 4.40 3.60 2.30 8.54%
DPS 2.40 1.60 0.80 0.00 2.40 1.60 1.60 31.13%
NAPS 0.41 0.41 0.40 0.41 0.40 0.38 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 1,123,120
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 42.65 32.49 21.32 10.87 39.85 30.00 19.48 68.85%
EPS 1.83 1.76 1.14 0.75 3.08 2.53 1.57 10.78%
DPS 1.66 1.11 0.55 0.00 1.66 1.11 1.11 30.87%
NAPS 0.2842 0.2842 0.2773 0.2842 0.2773 0.2635 0.2635 5.18%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.545 0.58 0.745 0.79 0.85 0.85 0.84 -
P/RPS 0.89 1.24 2.42 5.04 1.48 1.96 2.99 -55.51%
P/EPS 20.60 22.83 45.27 73.21 19.14 23.33 37.11 -32.52%
EY 4.85 4.38 2.21 1.37 5.22 4.29 2.69 48.29%
DY 4.40 2.76 1.07 0.00 2.82 1.88 1.90 75.30%
P/NAPS 1.33 1.41 1.86 1.93 2.13 2.24 2.21 -28.78%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 -
Price 0.535 0.525 0.675 0.785 0.795 0.85 0.82 -
P/RPS 0.87 1.12 2.19 5.01 1.38 1.96 2.92 -55.48%
P/EPS 20.22 20.67 41.02 72.75 17.90 23.33 36.22 -32.27%
EY 4.94 4.84 2.44 1.37 5.59 4.29 2.76 47.57%
DY 4.49 3.05 1.19 0.00 3.02 1.88 1.95 74.63%
P/NAPS 1.30 1.28 1.69 1.91 1.99 2.24 2.16 -28.78%

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