[NTPM] QoQ TTM Result on 30-Apr-2018 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -20.73%
YoY- -40.42%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 710,395 695,854 687,180 690,927 685,654 675,032 669,973 3.97%
PBT 28,808 33,707 36,973 44,360 54,427 64,510 76,240 -47.64%
Tax -13,813 -12,284 -12,799 -14,649 -16,944 -21,586 -23,634 -30.02%
NP 14,995 21,423 24,174 29,711 37,483 42,924 52,606 -56.58%
-
NP to SH 14,995 21,423 24,174 29,711 37,483 42,924 52,606 -56.58%
-
Tax Rate 47.95% 36.44% 34.62% 33.02% 31.13% 33.46% 31.00% -
Total Cost 695,400 674,431 663,006 661,216 648,171 632,108 617,367 8.23%
-
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 26,953 26,954 17,969 17,969 17,969 8,985 26,955 -0.00%
Div Payout % 179.75% 125.82% 74.33% 60.48% 47.94% 20.93% 51.24% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 449,220 460,463 460,470 460,473 460,475 449,246 460,479 -1.63%
NOSH 1,123,200 1,123,200 1,123,100 1,123,106 1,123,110 1,123,120 1,123,120 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.11% 3.08% 3.52% 4.30% 5.47% 6.36% 7.85% -
ROE 3.34% 4.65% 5.25% 6.45% 8.14% 9.55% 11.42% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 63.26 61.96 61.19 61.52 61.05 60.10 59.65 3.98%
EPS 1.34 1.91 2.15 2.65 3.34 3.82 4.68 -56.45%
DPS 2.40 2.40 1.60 1.60 1.60 0.80 2.40 0.00%
NAPS 0.40 0.41 0.41 0.41 0.41 0.40 0.41 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,123,106
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 43.85 42.95 42.42 42.65 42.32 41.67 41.36 3.96%
EPS 0.93 1.32 1.49 1.83 2.31 2.65 3.25 -56.47%
DPS 1.66 1.66 1.11 1.11 1.11 0.55 1.66 0.00%
NAPS 0.2773 0.2842 0.2842 0.2842 0.2842 0.2773 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.50 0.525 0.585 0.545 0.58 0.745 0.79 -
P/RPS 0.79 0.85 0.96 0.89 0.95 1.24 1.32 -28.91%
P/EPS 37.45 27.52 27.18 20.60 17.38 19.49 16.87 69.92%
EY 2.67 3.63 3.68 4.85 5.75 5.13 5.93 -41.16%
DY 4.80 4.57 2.74 2.94 2.76 1.07 3.04 35.48%
P/NAPS 1.25 1.28 1.43 1.33 1.41 1.86 1.93 -25.08%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 07/12/18 21/09/18 26/06/18 23/03/18 14/12/17 21/09/17 -
Price 0.495 0.52 0.545 0.535 0.525 0.675 0.785 -
P/RPS 0.78 0.84 0.89 0.87 0.86 1.12 1.32 -29.51%
P/EPS 37.07 27.26 25.32 20.22 15.73 17.66 16.76 69.51%
EY 2.70 3.67 3.95 4.94 6.36 5.66 5.97 -40.99%
DY 4.85 4.62 2.94 2.99 3.05 1.19 3.06 35.82%
P/NAPS 1.24 1.27 1.33 1.30 1.28 1.69 1.91 -24.96%

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