[NTPM] YoY Annualized Quarter 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- -77.55%
YoY- -92.36%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 868,816 695,048 717,160 739,576 689,612 704,600 605,724 6.19%
PBT 11,012 78,396 77,536 12,364 41,960 71,508 56,060 -23.74%
Tax -6,692 -15,240 -18,960 -10,352 -15,632 -23,032 -18,536 -15.61%
NP 4,320 63,156 58,576 2,012 26,328 48,476 37,524 -30.24%
-
NP to SH 4,320 63,156 58,576 2,012 26,328 48,476 37,524 -30.24%
-
Tax Rate 60.77% 19.44% 24.45% 83.73% 37.25% 32.21% 33.06% -
Total Cost 864,496 631,892 658,584 737,564 663,284 656,124 568,200 7.24%
-
Net Worth 516,598 505,367 460,446 449,216 460,470 460,479 433,871 2.94%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 35,937 35,937 35,937 - - - - -
Div Payout % 831.88% 56.90% 61.35% - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 516,598 505,367 460,446 449,216 460,470 460,479 433,871 2.94%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,100 1,123,120 1,172,624 -0.71%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 0.50% 9.09% 8.17% 0.27% 3.82% 6.88% 6.19% -
ROE 0.84% 12.50% 12.72% 0.45% 5.72% 10.53% 8.65% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 77.36 61.89 63.86 65.85 61.40 62.74 51.66 6.95%
EPS 0.40 5.60 5.20 0.16 2.40 4.40 3.20 -29.27%
DPS 3.20 3.20 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.41 0.40 0.41 0.41 0.37 3.69%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 53.63 42.90 44.27 45.65 42.57 43.49 37.39 6.19%
EPS 0.27 3.90 3.62 0.12 1.63 2.99 2.32 -30.11%
DPS 2.22 2.22 2.22 0.00 0.00 0.00 0.00 -
NAPS 0.3189 0.312 0.2842 0.2773 0.2842 0.2842 0.2678 2.95%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.425 0.50 0.59 0.41 0.585 0.79 0.84 -
P/RPS 0.55 0.81 0.92 0.62 0.95 1.26 1.63 -16.55%
P/EPS 110.48 8.89 11.31 228.85 24.95 18.30 26.25 27.05%
EY 0.91 11.25 8.84 0.44 4.01 5.46 3.81 -21.22%
DY 7.53 6.40 5.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.44 1.03 1.43 1.93 2.27 -13.96%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 23/09/22 24/09/21 25/09/20 27/09/19 21/09/18 21/09/17 23/09/16 -
Price 0.425 0.49 0.57 0.455 0.545 0.785 0.87 -
P/RPS 0.55 0.79 0.89 0.69 0.89 1.25 1.68 -16.97%
P/EPS 110.48 8.71 10.93 253.97 23.25 18.19 27.19 26.30%
EY 0.91 11.48 9.15 0.39 4.30 5.50 3.68 -20.76%
DY 7.53 6.53 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.39 1.14 1.33 1.91 2.35 -14.46%

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