[NTPM] QoQ TTM Result on 31-Oct-2018 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
07-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- -11.38%
YoY- -50.09%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 740,541 728,050 710,395 695,854 687,180 690,927 685,654 5.28%
PBT 16,148 23,547 28,808 33,707 36,973 44,360 54,427 -55.61%
Tax -13,264 -14,584 -13,813 -12,284 -12,799 -14,649 -16,944 -15.09%
NP 2,884 8,963 14,995 21,423 24,174 29,711 37,483 -81.99%
-
NP to SH 2,884 8,963 14,995 21,423 24,174 29,711 37,483 -81.99%
-
Tax Rate 82.14% 61.94% 47.95% 36.44% 34.62% 33.02% 31.13% -
Total Cost 737,657 719,087 695,400 674,431 663,006 661,216 648,171 9.03%
-
Net Worth 449,216 460,449 449,220 460,463 460,470 460,473 460,475 -1.64%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 26,953 26,953 26,953 26,954 17,969 17,969 17,969 31.13%
Div Payout % 934.59% 300.72% 179.75% 125.82% 74.33% 60.48% 47.94% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 449,216 460,449 449,220 460,463 460,470 460,473 460,475 -1.64%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,100 1,123,106 1,123,110 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 0.39% 1.23% 2.11% 3.08% 3.52% 4.30% 5.47% -
ROE 0.64% 1.95% 3.34% 4.65% 5.25% 6.45% 8.14% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 65.94 64.83 63.26 61.96 61.19 61.52 61.05 5.28%
EPS 0.26 0.80 1.34 1.91 2.15 2.65 3.34 -81.85%
DPS 2.40 2.40 2.40 2.40 1.60 1.60 1.60 31.13%
NAPS 0.40 0.41 0.40 0.41 0.41 0.41 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 45.71 44.94 43.85 42.95 42.42 42.65 42.32 5.28%
EPS 0.18 0.55 0.93 1.32 1.49 1.83 2.31 -81.84%
DPS 1.66 1.66 1.66 1.66 1.11 1.11 1.11 30.87%
NAPS 0.2773 0.2842 0.2773 0.2842 0.2842 0.2842 0.2842 -1.62%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.41 0.455 0.50 0.525 0.585 0.545 0.58 -
P/RPS 0.62 0.70 0.79 0.85 0.96 0.89 0.95 -24.81%
P/EPS 159.66 57.01 37.45 27.52 27.18 20.60 17.38 340.41%
EY 0.63 1.75 2.67 3.63 3.68 4.85 5.75 -77.19%
DY 5.85 5.27 4.80 4.57 2.74 2.94 2.76 65.23%
P/NAPS 1.03 1.11 1.25 1.28 1.43 1.33 1.41 -18.93%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 27/09/19 26/06/19 29/03/19 07/12/18 21/09/18 26/06/18 23/03/18 -
Price 0.455 0.42 0.495 0.52 0.545 0.535 0.525 -
P/RPS 0.69 0.65 0.78 0.84 0.89 0.87 0.86 -13.69%
P/EPS 177.18 52.63 37.07 27.26 25.32 20.22 15.73 404.71%
EY 0.56 1.90 2.70 3.67 3.95 4.94 6.36 -80.29%
DY 5.27 5.71 4.85 4.62 2.94 2.99 3.05 44.13%
P/NAPS 1.14 1.02 1.24 1.27 1.33 1.30 1.28 -7.45%

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