[NTPM] YoY Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 273.71%
YoY- -83.93%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 871,050 752,077 748,170 769,065 727,834 701,877 648,009 5.05%
PBT -11,530 48,618 99,622 16,542 33,298 54,033 77,968 -
Tax -1,445 -15,609 -22,202 -13,582 -14,878 -15,993 -23,414 -37.12%
NP -12,976 33,009 77,420 2,960 18,420 38,040 54,553 -
-
NP to SH -12,976 33,009 77,420 2,960 18,420 38,040 54,553 -
-
Tax Rate - 32.11% 22.29% 82.11% 44.68% 29.60% 30.03% -
Total Cost 884,026 719,068 670,750 766,105 709,414 663,837 593,456 6.86%
-
Net Worth 505,367 494,137 494,137 449,216 449,220 460,475 426,789 2.85%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 11,979 23,958 35,937 11,979 23,958 23,959 23,960 -10.90%
Div Payout % 0.00% 72.58% 46.42% 404.70% 130.07% 62.99% 43.92% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 505,367 494,137 494,137 449,216 449,220 460,475 426,789 2.85%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,110 1,123,200 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -1.49% 4.39% 10.35% 0.38% 2.53% 5.42% 8.42% -
ROE -2.57% 6.68% 15.67% 0.66% 4.10% 8.26% 12.78% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 77.56 66.97 66.62 68.48 64.81 62.49 57.70 5.05%
EPS -1.20 2.93 6.93 0.27 1.60 3.33 4.80 -
DPS 1.07 2.13 3.20 1.07 2.13 2.13 2.13 -10.83%
NAPS 0.45 0.44 0.44 0.40 0.40 0.41 0.38 2.85%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 77.55 66.96 66.61 68.47 64.80 62.49 57.69 5.05%
EPS -1.16 2.94 6.89 0.26 1.64 3.39 4.86 -
DPS 1.07 2.13 3.20 1.07 2.13 2.13 2.13 -10.83%
NAPS 0.4499 0.4399 0.4399 0.3999 0.3999 0.41 0.38 2.85%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.44 0.475 0.66 0.48 0.50 0.58 0.85 -
P/RPS 0.57 0.71 0.99 0.70 0.77 0.93 1.47 -14.60%
P/EPS -38.08 16.16 9.57 182.11 30.48 17.12 17.50 -
EY -2.63 6.19 10.45 0.55 3.28 5.84 5.71 -
DY 2.42 4.49 4.85 2.22 4.27 3.68 2.51 -0.60%
P/NAPS 0.98 1.08 1.50 1.20 1.25 1.41 2.24 -12.86%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 13/03/23 18/03/22 19/03/21 20/03/20 29/03/19 23/03/18 10/03/17 -
Price 0.46 0.435 0.61 0.345 0.495 0.525 0.85 -
P/RPS 0.59 0.65 0.92 0.50 0.76 0.84 1.47 -14.10%
P/EPS -39.81 14.80 8.85 130.89 30.18 15.50 17.50 -
EY -2.51 6.76 11.30 0.76 3.31 6.45 5.71 -
DY 2.32 4.90 5.25 3.09 4.31 4.06 2.51 -1.30%
P/NAPS 1.02 0.99 1.39 0.86 1.24 1.28 2.24 -12.28%

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