[NTPM] QoQ Quarter Result on 31-Jul-2017 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 35.38%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 164,519 180,989 169,269 176,150 159,246 170,367 164,210 0.12%
PBT 3,834 12,702 9,947 17,877 13,901 22,785 21,677 -68.59%
Tax -2,654 -2,652 -3,585 -5,758 -4,949 -7,294 -5,633 -39.53%
NP 1,180 10,050 6,362 12,119 8,952 15,491 16,044 -82.52%
-
NP to SH 1,180 10,050 6,362 12,119 8,952 15,491 16,044 -82.52%
-
Tax Rate 69.22% 20.88% 36.04% 32.21% 35.60% 32.01% 25.99% -
Total Cost 163,339 170,939 162,907 164,031 150,294 154,876 148,166 6.73%
-
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 8,984 8,984 - - 8,985 - 17,970 -37.08%
Div Payout % 761.43% 89.40% - - 100.37% - 112.01% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 460,473 460,475 449,246 460,479 449,250 426,789 426,792 5.20%
NOSH 1,123,106 1,123,110 1,123,120 1,123,120 1,123,125 1,123,200 1,123,137 -0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 0.72% 5.55% 3.76% 6.88% 5.62% 9.09% 9.77% -
ROE 0.26% 2.18% 1.42% 2.63% 1.99% 3.63% 3.76% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 14.65 16.11 15.07 15.68 14.18 15.17 14.62 0.13%
EPS 0.11 0.90 0.60 1.10 0.80 1.40 1.40 -81.74%
DPS 0.80 0.80 0.00 0.00 0.80 0.00 1.60 -37.08%
NAPS 0.41 0.41 0.40 0.41 0.40 0.38 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 1,123,120
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 10.16 11.17 10.45 10.87 9.83 10.52 10.14 0.13%
EPS 0.07 0.62 0.39 0.75 0.55 0.96 0.99 -82.98%
DPS 0.55 0.55 0.00 0.00 0.55 0.00 1.11 -37.46%
NAPS 0.2842 0.2842 0.2773 0.2842 0.2773 0.2635 0.2635 5.18%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.545 0.58 0.745 0.79 0.85 0.85 0.84 -
P/RPS 3.72 3.60 4.94 5.04 5.99 5.60 5.75 -25.25%
P/EPS 518.72 64.82 131.52 73.21 106.64 61.63 58.80 328.64%
EY 0.19 1.54 0.76 1.37 0.94 1.62 1.70 -76.89%
DY 1.47 1.38 0.00 0.00 0.94 0.00 1.90 -15.76%
P/NAPS 1.33 1.41 1.86 1.93 2.13 2.24 2.21 -28.78%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 14/12/17 21/09/17 30/06/17 10/03/17 02/12/16 -
Price 0.535 0.525 0.675 0.785 0.795 0.85 0.82 -
P/RPS 3.65 3.26 4.48 5.01 5.61 5.60 5.61 -24.97%
P/EPS 509.20 58.67 119.16 72.75 99.74 61.63 57.40 330.24%
EY 0.20 1.70 0.84 1.37 1.00 1.62 1.74 -76.45%
DY 1.50 1.52 0.00 0.00 1.01 0.00 1.95 -16.08%
P/NAPS 1.30 1.28 1.69 1.91 1.99 2.24 2.16 -28.78%

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