[NTPM] QoQ Quarter Result on 31-Jul-2016 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -6.63%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 159,246 170,367 164,210 151,431 144,655 161,023 152,632 2.87%
PBT 13,901 22,785 21,677 14,015 12,820 24,255 23,313 -29.17%
Tax -4,949 -7,294 -5,633 -4,634 -2,773 -6,599 -6,270 -14.60%
NP 8,952 15,491 16,044 9,381 10,047 17,656 17,043 -34.92%
-
NP to SH 8,952 15,491 16,044 9,381 10,047 17,656 17,043 -34.92%
-
Tax Rate 35.60% 32.01% 25.99% 33.06% 21.63% 27.21% 26.89% -
Total Cost 150,294 154,876 148,166 142,050 134,608 143,367 135,589 7.11%
-
Net Worth 449,250 426,789 426,792 433,871 413,043 408,294 397,669 8.47%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 8,985 - 17,970 - 8,930 8,827 - -
Div Payout % 100.37% - 112.01% - 88.89% 50.00% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 449,250 426,789 426,792 433,871 413,043 408,294 397,669 8.47%
NOSH 1,123,125 1,123,200 1,123,137 1,172,624 1,116,333 1,103,499 1,136,200 -0.76%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 5.62% 9.09% 9.77% 6.19% 6.95% 10.96% 11.17% -
ROE 1.99% 3.63% 3.76% 2.16% 2.43% 4.32% 4.29% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 14.18 15.17 14.62 12.91 12.96 14.59 13.43 3.69%
EPS 0.80 1.40 1.40 0.80 0.90 1.60 1.50 -34.25%
DPS 0.80 0.00 1.60 0.00 0.80 0.80 0.00 -
NAPS 0.40 0.38 0.38 0.37 0.37 0.37 0.35 9.31%
Adjusted Per Share Value based on latest NOSH - 1,172,624
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 14.18 15.17 14.62 13.48 12.88 14.34 13.59 2.87%
EPS 0.80 1.38 1.43 0.84 0.89 1.57 1.52 -34.83%
DPS 0.80 0.00 1.60 0.00 0.80 0.79 0.00 -
NAPS 0.40 0.38 0.38 0.3863 0.3677 0.3635 0.3541 8.47%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.85 0.85 0.84 0.84 0.96 0.915 0.70 -
P/RPS 5.99 5.60 5.75 6.50 7.41 6.27 5.21 9.75%
P/EPS 106.64 61.63 58.80 105.00 106.67 57.19 46.67 73.56%
EY 0.94 1.62 1.70 0.95 0.94 1.75 2.14 -42.24%
DY 0.94 0.00 1.90 0.00 0.83 0.87 0.00 -
P/NAPS 2.13 2.24 2.21 2.27 2.59 2.47 2.00 4.29%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 10/03/17 02/12/16 23/09/16 23/06/16 25/03/16 14/12/15 -
Price 0.795 0.85 0.82 0.87 0.88 1.06 0.745 -
P/RPS 5.61 5.60 5.61 6.74 6.79 7.26 5.55 0.72%
P/EPS 99.74 61.63 57.40 108.75 97.78 66.25 49.67 59.23%
EY 1.00 1.62 1.74 0.92 1.02 1.51 2.01 -37.23%
DY 1.01 0.00 1.95 0.00 0.91 0.75 0.00 -
P/NAPS 1.99 2.24 2.16 2.35 2.38 2.86 2.13 -4.43%

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