[NTPM] QoQ TTM Result on 31-Oct-2024 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 68.64%
YoY- 73.87%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 899,939 905,833 905,508 904,598 879,258 874,963 868,289 2.40%
PBT 13,028 8,904 6,161 18,272 2,680 -135 174 1653.36%
Tax -14,945 -15,016 -14,718 -11,986 -10,017 -6,661 -6,055 82.13%
NP -1,917 -6,112 -8,557 6,286 -7,337 -6,796 -5,881 -52.47%
-
NP to SH -1,917 -6,112 -8,557 6,286 -7,337 -6,796 -5,881 -52.47%
-
Tax Rate 114.71% 168.64% 238.89% 65.60% 373.77% - 3,479.89% -
Total Cost 901,856 911,945 914,065 898,312 886,595 881,759 874,170 2.09%
-
Net Worth 745,200 516,598 505,367 505,367 505,367 505,367 505,367 29.39%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 6,480 8,984 8,984 8,984 8,984 - 8,984 -19.49%
Div Payout % 0.00% 0.00% 0.00% 142.93% 0.00% - 0.00% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 745,200 516,598 505,367 505,367 505,367 505,367 505,367 29.39%
NOSH 1,620,000 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 27.51%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin -0.21% -0.67% -0.94% 0.69% -0.83% -0.78% -0.68% -
ROE -0.26% -1.18% -1.69% 1.24% -1.45% -1.34% -1.16% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 55.55 80.66 80.63 80.55 78.29 77.91 77.32 -19.70%
EPS -0.12 -0.54 -0.76 0.56 -0.65 -0.61 -0.52 -62.20%
DPS 0.40 0.80 0.80 0.80 0.80 0.00 0.80 -36.87%
NAPS 0.46 0.46 0.45 0.45 0.45 0.45 0.45 1.46%
Adjusted Per Share Value based on latest NOSH - 1,620,000
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 55.55 55.92 55.90 55.84 54.28 54.01 53.60 2.39%
EPS -0.12 -0.38 -0.53 0.39 -0.45 -0.42 -0.36 -51.76%
DPS 0.40 0.55 0.55 0.55 0.55 0.00 0.55 -19.04%
NAPS 0.46 0.3189 0.312 0.312 0.312 0.312 0.312 29.38%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.33 0.35 0.395 0.385 0.405 0.41 0.45 -
P/RPS 0.59 0.43 0.49 0.48 0.52 0.53 0.58 1.14%
P/EPS -278.87 -64.31 -51.84 68.78 -61.99 -67.75 -85.93 118.41%
EY -0.36 -1.55 -1.93 1.45 -1.61 -1.48 -1.16 -53.99%
DY 1.21 2.29 2.03 2.08 1.98 0.00 1.78 -22.59%
P/NAPS 0.72 0.76 0.88 0.86 0.90 0.91 1.00 -19.58%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 16/12/24 26/09/24 28/06/24 22/03/24 18/12/23 25/09/23 26/06/23 -
Price 0.30 0.33 0.385 0.385 0.40 0.42 0.42 -
P/RPS 0.54 0.41 0.48 0.48 0.51 0.54 0.54 0.00%
P/EPS -253.52 -60.64 -50.53 68.78 -61.23 -69.41 -80.20 114.63%
EY -0.39 -1.65 -1.98 1.45 -1.63 -1.44 -1.25 -53.83%
DY 1.33 2.42 2.08 2.08 2.00 0.00 1.90 -21.07%
P/NAPS 0.65 0.72 0.86 0.86 0.89 0.93 0.93 -21.15%

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