[NTPM] QoQ TTM Result on 31-Jan-2022 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
18-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- -44.22%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 847,903 808,341 764,899 752,590 736,266 744,132 749,660 8.53%
PBT 15,050 26,642 43,488 34,218 58,605 72,686 72,471 -64.83%
Tax -8,357 -13,106 -15,243 -3,863 -4,184 -7,878 -8,808 -3.43%
NP 6,693 13,536 28,245 30,355 54,421 64,808 63,663 -77.63%
-
NP to SH 6,693 13,536 28,245 30,355 54,421 64,808 63,663 -77.63%
-
Tax Rate 55.53% 49.19% 35.05% 11.29% 7.14% 10.84% 12.15% -
Total Cost 841,210 794,805 736,654 722,235 681,845 679,324 685,997 14.52%
-
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.50%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 8,984 17,968 17,968 17,968 26,952 26,952 26,952 -51.82%
Div Payout % 134.23% 132.75% 63.62% 59.19% 49.53% 41.59% 42.34% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.50%
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
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 0.79% 1.67% 3.69% 4.03% 7.39% 8.71% 8.49% -
ROE 1.32% 2.62% 5.47% 6.14% 10.77% 12.82% 12.88% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 75.50 71.98 68.11 67.01 65.56 66.26 66.75 8.53%
EPS 0.60 1.21 2.52 2.70 4.85 5.77 5.67 -77.53%
DPS 0.80 1.60 1.60 1.60 2.40 2.40 2.40 -51.82%
NAPS 0.45 0.46 0.46 0.44 0.45 0.45 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 75.49 71.97 68.10 67.00 65.55 66.25 66.74 8.53%
EPS 0.60 1.21 2.51 2.70 4.85 5.77 5.67 -77.53%
DPS 0.80 1.60 1.60 1.60 2.40 2.40 2.40 -51.82%
NAPS 0.4499 0.4599 0.4599 0.4399 0.4499 0.4499 0.4399 1.50%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.36 0.425 0.445 0.475 0.51 0.50 0.60 -
P/RPS 0.48 0.59 0.65 0.71 0.78 0.75 0.90 -34.15%
P/EPS 60.41 35.26 17.69 17.57 10.52 8.66 10.58 218.44%
EY 1.66 2.84 5.65 5.69 9.50 11.54 9.45 -68.53%
DY 2.22 3.76 3.60 3.37 4.71 4.80 4.00 -32.39%
P/NAPS 0.80 0.92 0.97 1.08 1.13 1.11 1.36 -29.72%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 19/12/22 23/09/22 28/06/22 18/03/22 17/12/21 24/09/21 23/07/21 -
Price 0.45 0.425 0.435 0.435 0.49 0.49 0.565 -
P/RPS 0.60 0.59 0.64 0.65 0.75 0.74 0.85 -20.67%
P/EPS 75.51 35.26 17.30 16.09 10.11 8.49 9.97 284.24%
EY 1.32 2.84 5.78 6.21 9.89 11.78 10.03 -74.03%
DY 1.78 3.76 3.68 3.68 4.90 4.90 4.25 -43.93%
P/NAPS 1.00 0.92 0.95 0.99 1.09 1.09 1.28 -15.13%

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