[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 52.5%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 172,403 690,928 526,408 345,419 176,150 645,524 486,007 -49.98%
PBT 10,490 44,359 40,525 27,824 17,877 72,378 58,476 -68.29%
Tax -3,908 -14,649 -11,995 -9,343 -5,758 -22,510 -17,561 -63.37%
NP 6,582 29,710 28,530 18,481 12,119 49,868 40,915 -70.51%
-
NP to SH 6,582 29,710 28,530 18,481 12,119 49,868 40,915 -70.51%
-
Tax Rate 37.25% 33.02% 29.60% 33.58% 32.21% 31.10% 30.03% -
Total Cost 165,821 661,218 497,878 326,938 164,031 595,656 445,092 -48.31%
-
Net Worth 460,470 460,473 460,475 449,246 460,479 449,250 426,789 5.20%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 26,954 17,969 8,984 - 26,955 17,970 -
Div Payout % - 90.73% 62.99% 48.62% - 54.05% 43.92% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 460,470 460,473 460,475 449,246 460,479 449,250 426,789 5.20%
NOSH 1,123,100 1,123,106 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 -0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 3.82% 4.30% 5.42% 5.35% 6.88% 7.73% 8.42% -
ROE 1.43% 6.45% 6.20% 4.11% 2.63% 11.10% 9.59% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 15.35 61.52 46.87 30.76 15.68 57.48 43.27 -49.98%
EPS 0.60 2.60 2.50 1.60 1.10 4.40 3.60 -69.81%
DPS 0.00 2.40 1.60 0.80 0.00 2.40 1.60 -
NAPS 0.41 0.41 0.41 0.40 0.41 0.40 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 1,123,120
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 10.64 42.65 32.49 21.32 10.87 39.85 30.00 -49.99%
EPS 0.41 1.83 1.76 1.14 0.75 3.08 2.53 -70.37%
DPS 0.00 1.66 1.11 0.55 0.00 1.66 1.11 -
NAPS 0.2842 0.2842 0.2842 0.2773 0.2842 0.2773 0.2635 5.18%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.585 0.545 0.58 0.745 0.79 0.85 0.85 -
P/RPS 3.81 0.89 1.24 2.42 5.04 1.48 1.96 55.94%
P/EPS 99.82 20.60 22.83 45.27 73.21 19.14 23.33 164.25%
EY 1.00 4.85 4.38 2.21 1.37 5.22 4.29 -62.22%
DY 0.00 4.40 2.76 1.07 0.00 2.82 1.88 -
P/NAPS 1.43 1.33 1.41 1.86 1.93 2.13 2.24 -25.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 21/09/18 26/06/18 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 -
Price 0.545 0.535 0.525 0.675 0.785 0.795 0.85 -
P/RPS 3.55 0.87 1.12 2.19 5.01 1.38 1.96 48.74%
P/EPS 92.99 20.22 20.67 41.02 72.75 17.90 23.33 152.02%
EY 1.08 4.94 4.84 2.44 1.37 5.59 4.29 -60.23%
DY 0.00 4.49 3.05 1.19 0.00 3.02 1.88 -
P/NAPS 1.33 1.30 1.28 1.69 1.91 1.99 2.24 -29.42%

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