[NTPM] QoQ TTM Result on 31-Jan-2020 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- -26.42%
YoY- -117.55%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 767,253 772,812 778,416 758,973 756,829 740,541 728,050 3.54%
PBT 57,206 38,688 22,395 10,980 11,398 16,148 23,547 80.23%
Tax -21,677 -18,252 -16,100 -13,612 -13,480 -13,264 -14,584 30.08%
NP 35,529 20,436 6,295 -2,632 -2,082 2,884 8,963 149.42%
-
NP to SH 35,529 20,436 6,295 -2,632 -2,082 2,884 8,963 149.42%
-
Tax Rate 37.89% 47.18% 71.89% 123.97% 118.27% 82.14% 61.94% -
Total Cost 731,724 752,376 772,121 761,605 758,911 737,657 719,087 1.16%
-
Net Worth 471,676 460,446 449,216 449,216 449,216 449,216 460,449 1.61%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 26,952 17,968 8,984 17,968 17,968 26,953 26,953 -0.00%
Div Payout % 75.86% 87.93% 142.72% 0.00% 0.00% 934.59% 300.72% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 471,676 460,446 449,216 449,216 449,216 449,216 460,449 1.61%
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
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 4.63% 2.64% 0.81% -0.35% -0.28% 0.39% 1.23% -
ROE 7.53% 4.44% 1.40% -0.59% -0.46% 0.64% 1.95% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 68.32 68.81 69.31 67.58 67.39 65.94 64.83 3.54%
EPS 3.16 1.82 0.56 -0.23 -0.19 0.26 0.80 148.84%
DPS 2.40 1.60 0.80 1.60 1.60 2.40 2.40 0.00%
NAPS 0.42 0.41 0.40 0.40 0.40 0.40 0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 68.31 68.80 69.30 67.57 67.38 65.93 64.82 3.54%
EPS 3.16 1.82 0.56 -0.23 -0.19 0.26 0.80 148.84%
DPS 2.40 1.60 0.80 1.60 1.60 2.40 2.40 0.00%
NAPS 0.4199 0.4099 0.3999 0.3999 0.3999 0.3999 0.4099 1.61%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.72 0.59 0.47 0.48 0.50 0.41 0.455 -
P/RPS 1.05 0.86 0.68 0.71 0.74 0.62 0.70 30.87%
P/EPS 22.76 32.42 83.85 -204.81 -269.70 159.66 57.01 -45.63%
EY 4.39 3.08 1.19 -0.49 -0.37 0.63 1.75 84.10%
DY 3.33 2.71 1.70 3.33 3.20 5.85 5.27 -26.26%
P/NAPS 1.71 1.44 1.18 1.20 1.25 1.03 1.11 33.21%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 18/12/20 25/09/20 30/06/20 20/03/20 20/12/19 27/09/19 26/06/19 -
Price 0.83 0.57 0.495 0.345 0.54 0.455 0.42 -
P/RPS 1.21 0.83 0.71 0.51 0.80 0.69 0.65 51.04%
P/EPS 26.24 31.32 88.31 -147.21 -291.28 177.18 52.63 -36.99%
EY 3.81 3.19 1.13 -0.68 -0.34 0.56 1.90 58.68%
DY 2.89 2.81 1.62 4.64 2.96 5.27 5.71 -36.35%
P/NAPS 1.98 1.39 1.24 0.86 1.35 1.14 1.02 55.29%

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