[NTPM] QoQ Quarter Result on 30-Apr-2017 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -42.21%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 180,989 169,269 176,150 159,246 170,367 164,210 151,431 12.58%
PBT 12,702 9,947 17,877 13,901 22,785 21,677 14,015 -6.33%
Tax -2,652 -3,585 -5,758 -4,949 -7,294 -5,633 -4,634 -30.99%
NP 10,050 6,362 12,119 8,952 15,491 16,044 9,381 4.68%
-
NP to SH 10,050 6,362 12,119 8,952 15,491 16,044 9,381 4.68%
-
Tax Rate 20.88% 36.04% 32.21% 35.60% 32.01% 25.99% 33.06% -
Total Cost 170,939 162,907 164,031 150,294 154,876 148,166 142,050 13.09%
-
Net Worth 460,475 449,246 460,479 449,250 426,789 426,792 433,871 4.03%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 8,984 - - 8,985 - 17,970 - -
Div Payout % 89.40% - - 100.37% - 112.01% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 460,475 449,246 460,479 449,250 426,789 426,792 433,871 4.03%
NOSH 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 1,172,624 -2.82%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 5.55% 3.76% 6.88% 5.62% 9.09% 9.77% 6.19% -
ROE 2.18% 1.42% 2.63% 1.99% 3.63% 3.76% 2.16% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 16.11 15.07 15.68 14.18 15.17 14.62 12.91 15.86%
EPS 0.90 0.60 1.10 0.80 1.40 1.40 0.80 8.14%
DPS 0.80 0.00 0.00 0.80 0.00 1.60 0.00 -
NAPS 0.41 0.40 0.41 0.40 0.38 0.38 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 1,123,125
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 16.11 15.07 15.68 14.18 15.17 14.62 13.48 12.58%
EPS 0.89 0.57 1.08 0.80 1.38 1.43 0.84 3.91%
DPS 0.80 0.00 0.00 0.80 0.00 1.60 0.00 -
NAPS 0.41 0.40 0.41 0.40 0.38 0.38 0.3863 4.03%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.58 0.745 0.79 0.85 0.85 0.84 0.84 -
P/RPS 3.60 4.94 5.04 5.99 5.60 5.75 6.50 -32.48%
P/EPS 64.82 131.52 73.21 106.64 61.63 58.80 105.00 -27.43%
EY 1.54 0.76 1.37 0.94 1.62 1.70 0.95 37.87%
DY 1.38 0.00 0.00 0.94 0.00 1.90 0.00 -
P/NAPS 1.41 1.86 1.93 2.13 2.24 2.21 2.27 -27.13%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 23/09/16 -
Price 0.525 0.675 0.785 0.795 0.85 0.82 0.87 -
P/RPS 3.26 4.48 5.01 5.61 5.60 5.61 6.74 -38.30%
P/EPS 58.67 119.16 72.75 99.74 61.63 57.40 108.75 -33.65%
EY 1.70 0.84 1.37 1.00 1.62 1.74 0.92 50.41%
DY 1.52 0.00 0.00 1.01 0.00 1.95 0.00 -
P/NAPS 1.28 1.69 1.91 1.99 2.24 2.16 2.35 -33.23%

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