[NTPM] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 182.05%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 200,841 209,490 180,806 173,762 188,532 193,166 188,672 4.26%
PBT 7,024 10,497 6,368 19,599 -2,246 34,884 20,449 -51.04%
Tax -3,536 -4,880 -3,017 -3,810 7,844 -5,201 -6,711 -34.84%
NP 3,488 5,617 3,351 15,789 5,598 29,683 13,738 -60.00%
-
NP to SH 3,488 5,617 3,351 15,789 5,598 29,683 13,738 -60.00%
-
Tax Rate 50.34% 46.49% 47.38% 19.44% - 14.91% 32.82% -
Total Cost 197,353 203,873 177,455 157,973 182,934 163,483 174,934 8.39%
-
Net Worth 516,598 494,137 505,367 505,367 494,137 494,137 471,676 6.27%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - 8,984 8,984 - 8,984 8,984 -
Div Payout % - - 268.11% 56.90% - 30.27% 65.40% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 516,598 494,137 505,367 505,367 494,137 494,137 471,676 6.27%
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
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 1.74% 2.68% 1.85% 9.09% 2.97% 15.37% 7.28% -
ROE 0.68% 1.14% 0.66% 3.12% 1.13% 6.01% 2.91% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 17.88 18.65 16.10 15.47 16.79 17.20 16.80 4.25%
EPS 0.30 0.50 0.30 1.40 0.50 2.60 1.22 -60.85%
DPS 0.00 0.00 0.80 0.80 0.00 0.80 0.80 -
NAPS 0.46 0.44 0.45 0.45 0.44 0.44 0.42 6.27%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 17.88 18.65 16.10 15.47 16.79 17.20 16.80 4.25%
EPS 0.31 0.50 0.30 1.41 0.50 2.64 1.22 -59.98%
DPS 0.00 0.00 0.80 0.80 0.00 0.80 0.80 -
NAPS 0.4599 0.4399 0.4499 0.4499 0.4399 0.4399 0.4199 6.27%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.445 0.475 0.51 0.50 0.60 0.66 0.72 -
P/RPS 2.49 2.55 3.17 3.23 3.57 3.84 4.29 -30.48%
P/EPS 143.28 94.97 170.92 35.56 120.37 24.97 58.86 81.25%
EY 0.70 1.05 0.59 2.81 0.83 4.00 1.70 -44.74%
DY 0.00 0.00 1.57 1.60 0.00 1.21 1.11 -
P/NAPS 0.97 1.08 1.13 1.11 1.36 1.50 1.71 -31.54%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 18/03/22 17/12/21 24/09/21 23/07/21 19/03/21 18/12/20 -
Price 0.435 0.435 0.49 0.49 0.565 0.61 0.83 -
P/RPS 2.43 2.33 3.04 3.17 3.37 3.55 4.94 -37.76%
P/EPS 140.06 86.97 164.22 34.85 113.35 23.08 67.85 62.33%
EY 0.71 1.15 0.61 2.87 0.88 4.33 1.47 -38.52%
DY 0.00 0.00 1.63 1.63 0.00 1.31 0.96 -
P/NAPS 0.95 0.99 1.09 1.09 1.28 1.39 1.98 -38.79%

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