[NTPM] QoQ Cumulative 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- -94.39%
YoY- -92.36%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 778,416 576,799 379,125 184,894 728,050 545,876 350,346 70.35%
PBT 22,395 12,407 5,022 3,091 23,546 24,974 17,171 19.39%
Tax -16,100 -10,187 -5,874 -2,588 -14,584 -11,159 -6,978 74.69%
NP 6,295 2,220 -852 503 8,962 13,815 10,193 -27.50%
-
NP to SH 6,295 2,220 -852 503 8,962 13,815 10,193 -27.50%
-
Tax Rate 71.89% 82.11% 116.97% 83.73% 61.94% 44.68% 40.64% -
Total Cost 772,121 574,579 379,977 184,391 719,088 532,061 340,153 72.80%
-
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 8,984 - - 17,968 17,968 8,984 0.00%
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% 0.49% -0.19% 0.11% 1.95% 3.08% 2.21% -
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 51.36 33.76 16.46 64.83 48.61 31.20 70.33%
EPS 0.60 0.20 -0.08 0.04 0.80 1.20 0.90 -23.70%
DPS 0.80 0.80 0.00 0.00 1.60 1.60 0.80 0.00%
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 35.60 23.40 11.41 44.94 33.70 21.63 70.33%
EPS 0.39 0.14 -0.05 0.03 0.55 0.85 0.63 -27.38%
DPS 0.55 0.55 0.00 0.00 1.11 1.11 0.55 0.00%
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 0.93 1.48 2.49 0.70 1.03 1.68 -45.31%
P/EPS 83.85 242.82 -659.06 915.40 57.02 40.65 57.85 28.10%
EY 1.19 0.41 -0.15 0.11 1.75 2.46 1.73 -22.09%
DY 1.70 1.67 0.00 0.00 3.52 3.20 1.52 7.75%
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 0.67 1.60 2.76 0.65 1.02 1.67 -43.48%
P/EPS 88.31 174.53 -711.79 1,015.87 52.63 40.24 57.29 33.47%
EY 1.13 0.57 -0.14 0.10 1.90 2.49 1.75 -25.31%
DY 1.62 2.32 0.00 0.00 3.81 3.23 1.54 3.43%
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