[NTPM] QoQ TTM Result on 31-Jul-2018 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -18.64%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 728,050 710,395 695,854 687,180 690,927 685,654 675,032 5.18%
PBT 23,547 28,808 33,707 36,973 44,360 54,427 64,510 -49.01%
Tax -14,584 -13,813 -12,284 -12,799 -14,649 -16,944 -21,586 -23.05%
NP 8,963 14,995 21,423 24,174 29,711 37,483 42,924 -64.90%
-
NP to SH 8,963 14,995 21,423 24,174 29,711 37,483 42,924 -64.90%
-
Tax Rate 61.94% 47.95% 36.44% 34.62% 33.02% 31.13% 33.46% -
Total Cost 719,087 695,400 674,431 663,006 661,216 648,171 632,108 9.00%
-
Net Worth 460,449 449,220 460,463 460,470 460,473 460,475 449,246 1.66%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 26,953 26,953 26,954 17,969 17,969 17,969 8,985 108.41%
Div Payout % 300.72% 179.75% 125.82% 74.33% 60.48% 47.94% 20.93% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 460,449 449,220 460,463 460,470 460,473 460,475 449,246 1.66%
NOSH 1,123,200 1,123,200 1,123,200 1,123,100 1,123,106 1,123,110 1,123,120 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 1.23% 2.11% 3.08% 3.52% 4.30% 5.47% 6.36% -
ROE 1.95% 3.34% 4.65% 5.25% 6.45% 8.14% 9.55% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 64.83 63.26 61.96 61.19 61.52 61.05 60.10 5.19%
EPS 0.80 1.34 1.91 2.15 2.65 3.34 3.82 -64.83%
DPS 2.40 2.40 2.40 1.60 1.60 1.60 0.80 108.42%
NAPS 0.41 0.40 0.41 0.41 0.41 0.41 0.40 1.66%
Adjusted Per Share Value based on latest NOSH - 1,123,100
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 44.94 43.85 42.95 42.42 42.65 42.32 41.67 5.17%
EPS 0.55 0.93 1.32 1.49 1.83 2.31 2.65 -65.04%
DPS 1.66 1.66 1.66 1.11 1.11 1.11 0.55 109.27%
NAPS 0.2842 0.2773 0.2842 0.2842 0.2842 0.2842 0.2773 1.65%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.455 0.50 0.525 0.585 0.545 0.58 0.745 -
P/RPS 0.70 0.79 0.85 0.96 0.89 0.95 1.24 -31.76%
P/EPS 57.01 37.45 27.52 27.18 20.60 17.38 19.49 104.93%
EY 1.75 2.67 3.63 3.68 4.85 5.75 5.13 -51.27%
DY 5.27 4.80 4.57 2.74 2.94 2.76 1.07 190.32%
P/NAPS 1.11 1.25 1.28 1.43 1.33 1.41 1.86 -29.18%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 29/03/19 07/12/18 21/09/18 26/06/18 23/03/18 14/12/17 -
Price 0.42 0.495 0.52 0.545 0.535 0.525 0.675 -
P/RPS 0.65 0.78 0.84 0.89 0.87 0.86 1.12 -30.49%
P/EPS 52.63 37.07 27.26 25.32 20.22 15.73 17.66 107.50%
EY 1.90 2.70 3.67 3.95 4.94 6.36 5.66 -51.79%
DY 5.71 4.85 4.62 2.94 2.99 3.05 1.19 185.30%
P/NAPS 1.02 1.24 1.27 1.33 1.30 1.28 1.69 -28.64%

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