[NTPM] QoQ Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 93.81%
YoY- 3431.22%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 173,762 749,660 561,128 367,962 179,290 778,416 576,799 -55.09%
PBT 19,599 72,471 74,717 39,833 19,384 22,395 12,407 35.67%
Tax -3,810 -8,808 -16,652 -11,451 -4,740 -16,100 -10,187 -48.12%
NP 15,789 63,663 58,065 28,382 14,644 6,295 2,220 270.27%
-
NP to SH 15,789 63,663 58,065 28,382 14,644 6,295 2,220 270.27%
-
Tax Rate 19.44% 12.15% 22.29% 28.75% 24.45% 71.89% 82.11% -
Total Cost 157,973 685,997 503,063 339,580 164,646 772,121 574,579 -57.75%
-
Net Worth 505,367 494,137 494,137 471,676 460,446 449,216 449,216 8.17%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 8,984 26,952 26,952 17,968 8,984 8,984 8,984 0.00%
Div Payout % 56.90% 42.34% 46.42% 63.31% 61.35% 142.72% 404.70% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 505,367 494,137 494,137 471,676 460,446 449,216 449,216 8.17%
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
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 9.09% 8.49% 10.35% 7.71% 8.17% 0.81% 0.38% -
ROE 3.12% 12.88% 11.75% 6.02% 3.18% 1.40% 0.49% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.47 66.75 49.97 32.76 15.96 69.31 51.36 -55.09%
EPS 1.40 5.70 5.20 2.53 1.30 0.60 0.20 266.36%
DPS 0.80 2.40 2.40 1.60 0.80 0.80 0.80 0.00%
NAPS 0.45 0.44 0.44 0.42 0.41 0.40 0.40 8.17%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.47 66.74 49.96 32.76 15.96 69.30 51.35 -55.09%
EPS 1.41 5.67 5.17 2.53 1.30 0.56 0.20 268.10%
DPS 0.80 2.40 2.40 1.60 0.80 0.80 0.80 0.00%
NAPS 0.4499 0.4399 0.4399 0.4199 0.4099 0.3999 0.3999 8.17%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.50 0.60 0.66 0.72 0.59 0.47 0.48 -
P/RPS 3.23 0.90 1.32 2.20 3.70 0.68 0.93 129.51%
P/EPS 35.56 10.58 12.77 28.49 45.25 83.85 242.82 -72.24%
EY 2.81 9.45 7.83 3.51 2.21 1.19 0.41 261.23%
DY 1.60 4.00 3.64 2.22 1.36 1.70 1.67 -2.81%
P/NAPS 1.11 1.36 1.50 1.71 1.44 1.18 1.20 -5.06%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 24/09/21 23/07/21 19/03/21 18/12/20 25/09/20 30/06/20 20/03/20 -
Price 0.49 0.565 0.61 0.83 0.57 0.495 0.345 -
P/RPS 3.17 0.85 1.22 2.53 3.57 0.71 0.67 182.09%
P/EPS 34.85 9.97 11.80 32.84 43.71 88.31 174.53 -65.87%
EY 2.87 10.03 8.48 3.04 2.29 1.13 0.57 194.05%
DY 1.63 4.25 3.93 1.93 1.40 1.62 2.32 -20.98%
P/NAPS 1.09 1.28 1.39 1.98 1.39 1.24 0.86 17.13%

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