[NTPM] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -75.2%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 764,899 564,058 354,568 173,762 749,660 561,128 367,962 63.09%
PBT 43,488 36,464 25,967 19,599 72,471 74,717 39,833 6.04%
Tax -15,243 -11,707 -6,827 -3,810 -8,808 -16,652 -11,451 21.07%
NP 28,245 24,757 19,140 15,789 63,663 58,065 28,382 -0.32%
-
NP to SH 28,245 24,757 19,140 15,789 63,663 58,065 28,382 -0.32%
-
Tax Rate 35.05% 32.11% 26.29% 19.44% 12.15% 22.29% 28.75% -
Total Cost 736,654 539,301 335,428 157,973 685,997 503,063 339,580 67.81%
-
Net Worth 516,598 494,137 505,367 505,367 494,137 494,137 471,676 6.27%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 17,968 17,968 17,968 8,984 26,952 26,952 17,968 0.00%
Div Payout % 63.62% 72.58% 93.88% 56.90% 42.34% 46.42% 63.31% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 516,598 494,137 505,367 505,367 494,137 494,137 471,676 6.27%
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
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 3.69% 4.39% 5.40% 9.09% 8.49% 10.35% 7.71% -
ROE 5.47% 5.01% 3.79% 3.12% 12.88% 11.75% 6.02% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 68.11 50.23 31.57 15.47 66.75 49.97 32.76 63.11%
EPS 2.50 2.20 1.70 1.40 5.70 5.20 2.53 -0.79%
DPS 1.60 1.60 1.60 0.80 2.40 2.40 1.60 0.00%
NAPS 0.46 0.44 0.45 0.45 0.44 0.44 0.42 6.27%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 68.10 50.22 31.57 15.47 66.74 49.96 32.76 63.09%
EPS 2.51 2.20 1.70 1.41 5.67 5.17 2.53 -0.52%
DPS 1.60 1.60 1.60 0.80 2.40 2.40 1.60 0.00%
NAPS 0.4599 0.4399 0.4499 0.4499 0.4399 0.4399 0.4199 6.27%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.445 0.475 0.51 0.50 0.60 0.66 0.72 -
P/RPS 0.65 0.95 1.62 3.23 0.90 1.32 2.20 -55.73%
P/EPS 17.69 21.55 29.92 35.56 10.58 12.77 28.49 -27.28%
EY 5.65 4.64 3.34 2.81 9.45 7.83 3.51 37.46%
DY 3.60 3.37 3.14 1.60 4.00 3.64 2.22 38.14%
P/NAPS 0.97 1.08 1.13 1.11 1.36 1.50 1.71 -31.54%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 18/03/22 17/12/21 24/09/21 23/07/21 19/03/21 18/12/20 -
Price 0.435 0.435 0.49 0.49 0.565 0.61 0.83 -
P/RPS 0.64 0.87 1.55 3.17 0.85 1.22 2.53 -60.10%
P/EPS 17.30 19.73 28.75 34.85 9.97 11.80 32.84 -34.84%
EY 5.78 5.07 3.48 2.87 10.03 8.48 3.04 53.65%
DY 3.68 3.68 3.27 1.63 4.25 3.93 1.93 53.94%
P/NAPS 0.95 0.99 1.09 1.09 1.28 1.39 1.98 -38.79%

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