[NTPM] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 2.92%
YoY- -30.27%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 748,170 769,065 727,834 701,877 648,009 609,400 550,297 5.24%
PBT 99,622 16,542 33,298 54,033 77,968 87,158 54,586 10.53%
Tax -22,202 -13,582 -14,878 -15,993 -23,414 -23,665 -15,297 6.39%
NP 77,420 2,960 18,420 38,040 54,553 63,493 39,289 11.95%
-
NP to SH 77,420 2,960 18,420 38,040 54,553 63,493 39,289 11.95%
-
Tax Rate 22.29% 82.11% 44.68% 29.60% 30.03% 27.15% 28.02% -
Total Cost 670,750 766,105 709,414 663,837 593,456 545,906 511,008 4.63%
-
Net Worth 494,137 449,216 449,220 460,475 426,789 419,509 362,670 5.28%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 35,937 11,979 23,958 23,959 23,960 12,093 11,031 21.73%
Div Payout % 46.42% 404.70% 130.07% 62.99% 43.92% 19.05% 28.08% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 494,137 449,216 449,220 460,475 426,789 419,509 362,670 5.28%
NOSH 1,123,200 1,123,200 1,123,200 1,123,110 1,123,200 1,133,809 1,133,346 -0.14%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 10.35% 0.38% 2.53% 5.42% 8.42% 10.42% 7.14% -
ROE 15.67% 0.66% 4.10% 8.26% 12.78% 15.14% 10.83% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 66.62 68.48 64.81 62.49 57.70 53.75 48.56 5.40%
EPS 6.93 0.27 1.60 3.33 4.80 5.60 3.47 12.20%
DPS 3.20 1.07 2.13 2.13 2.13 1.07 0.97 21.98%
NAPS 0.44 0.40 0.40 0.41 0.38 0.37 0.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,123,110
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 66.61 68.47 64.80 62.49 57.69 54.26 48.99 5.24%
EPS 6.89 0.26 1.64 3.39 4.86 5.65 3.50 11.93%
DPS 3.20 1.07 2.13 2.13 2.13 1.08 0.98 21.77%
NAPS 0.4399 0.3999 0.3999 0.41 0.38 0.3735 0.3229 5.28%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.66 0.48 0.50 0.58 0.85 0.915 0.655 -
P/RPS 0.99 0.70 0.77 0.93 1.47 1.70 1.35 -5.03%
P/EPS 9.57 182.11 30.48 17.12 17.50 16.34 18.89 -10.70%
EY 10.45 0.55 3.28 5.84 5.71 6.12 5.29 12.00%
DY 4.85 2.22 4.27 3.68 2.51 1.17 1.49 21.71%
P/NAPS 1.50 1.20 1.25 1.41 2.24 2.47 2.05 -5.06%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 19/03/21 20/03/20 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 -
Price 0.61 0.345 0.495 0.525 0.85 1.06 0.72 -
P/RPS 0.92 0.50 0.76 0.84 1.47 1.97 1.48 -7.61%
P/EPS 8.85 130.89 30.18 15.50 17.50 18.93 20.77 -13.24%
EY 11.30 0.76 3.31 6.45 5.71 5.28 4.81 15.28%
DY 5.25 3.09 4.31 4.06 2.51 1.01 1.35 25.37%
P/NAPS 1.39 0.86 1.24 1.28 2.24 2.86 2.25 -7.70%

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