[NTPM] QoQ TTM Result on 31-Jul-2019 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -67.82%
YoY- -88.07%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 778,416 758,973 756,829 740,541 728,050 710,395 695,854 7.76%
PBT 22,395 10,980 11,398 16,148 23,547 28,808 33,707 -23.87%
Tax -16,100 -13,612 -13,480 -13,264 -14,584 -13,813 -12,284 19.78%
NP 6,295 -2,632 -2,082 2,884 8,963 14,995 21,423 -55.83%
-
NP to SH 6,295 -2,632 -2,082 2,884 8,963 14,995 21,423 -55.83%
-
Tax Rate 71.89% 123.97% 118.27% 82.14% 61.94% 47.95% 36.44% -
Total Cost 772,121 761,605 758,911 737,657 719,087 695,400 674,431 9.44%
-
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 8,984 17,968 17,968 26,953 26,953 26,953 26,954 -51.95%
Div Payout % 142.72% 0.00% 0.00% 934.59% 300.72% 179.75% 125.82% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.63%
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
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 0.81% -0.35% -0.28% 0.39% 1.23% 2.11% 3.08% -
ROE 1.40% -0.59% -0.46% 0.64% 1.95% 3.34% 4.65% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 69.31 67.58 67.39 65.94 64.83 63.26 61.96 7.76%
EPS 0.56 -0.23 -0.19 0.26 0.80 1.34 1.91 -55.89%
DPS 0.80 1.60 1.60 2.40 2.40 2.40 2.40 -51.95%
NAPS 0.40 0.40 0.40 0.40 0.41 0.40 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 48.05 46.85 46.72 45.71 44.94 43.85 42.95 7.77%
EPS 0.39 -0.16 -0.13 0.18 0.55 0.93 1.32 -55.67%
DPS 0.55 1.11 1.11 1.66 1.66 1.66 1.66 -52.15%
NAPS 0.2773 0.2773 0.2773 0.2773 0.2842 0.2773 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.47 0.48 0.50 0.41 0.455 0.50 0.525 -
P/RPS 0.68 0.71 0.74 0.62 0.70 0.79 0.85 -13.83%
P/EPS 83.85 -204.81 -269.70 159.66 57.01 37.45 27.52 110.31%
EY 1.19 -0.49 -0.37 0.63 1.75 2.67 3.63 -52.48%
DY 1.70 3.33 3.20 5.85 5.27 4.80 4.57 -48.30%
P/NAPS 1.18 1.20 1.25 1.03 1.11 1.25 1.28 -5.28%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 20/03/20 20/12/19 27/09/19 26/06/19 29/03/19 07/12/18 -
Price 0.495 0.345 0.54 0.455 0.42 0.495 0.52 -
P/RPS 0.71 0.51 0.80 0.69 0.65 0.78 0.84 -10.61%
P/EPS 88.31 -147.21 -291.28 177.18 52.63 37.07 27.26 119.09%
EY 1.13 -0.68 -0.34 0.56 1.90 2.70 3.67 -54.43%
DY 1.62 4.64 2.96 5.27 5.71 4.85 4.62 -50.30%
P/NAPS 1.24 0.86 1.35 1.14 1.02 1.24 1.27 -1.58%

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