[NTPM] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -39.39%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 897,082 875,144 709,136 735,924 758,250 700,692 690,838 4.44%
PBT 70 -4,942 51,934 79,666 10,044 34,342 55,648 -67.12%
Tax -7,806 118 -13,654 -22,902 -11,748 -13,956 -18,686 -13.53%
NP -7,736 -4,824 38,280 56,764 -1,704 20,386 36,962 -
-
NP to SH -7,736 -4,824 38,280 56,764 -1,704 20,386 36,962 -
-
Tax Rate 11,151.43% - 26.29% 28.75% 116.97% 40.64% 33.58% -
Total Cost 904,818 879,968 670,856 679,160 759,954 680,306 653,876 5.56%
-
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 17,968 17,968 35,937 35,937 - 17,969 17,969 -0.00%
Div Payout % 0.00% 0.00% 93.88% 63.31% - 88.15% 48.62% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 505,367 505,367 505,367 471,676 449,216 460,463 449,246 1.98%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,120 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -0.86% -0.55% 5.40% 7.71% -0.22% 2.91% 5.35% -
ROE -1.53% -0.95% 7.57% 12.03% -0.38% 4.43% 8.23% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 79.88 77.93 63.14 65.53 67.52 62.39 61.51 4.44%
EPS -0.68 -0.40 3.40 5.06 -0.16 1.80 3.20 -
DPS 1.60 1.60 3.20 3.20 0.00 1.60 1.60 0.00%
NAPS 0.45 0.45 0.45 0.42 0.40 0.41 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 79.87 77.92 63.14 65.52 67.51 62.38 61.51 4.44%
EPS -0.69 -0.43 3.41 5.05 -0.15 1.81 3.29 -
DPS 1.60 1.60 3.20 3.20 0.00 1.60 1.60 0.00%
NAPS 0.4499 0.4499 0.4499 0.4199 0.3999 0.41 0.40 1.97%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.405 0.36 0.51 0.72 0.50 0.525 0.745 -
P/RPS 0.51 0.46 0.81 1.10 0.74 0.84 1.21 -13.40%
P/EPS -58.79 -83.81 14.96 14.24 -329.53 28.92 22.64 -
EY -1.70 -1.19 6.68 7.02 -0.30 3.46 4.42 -
DY 3.95 4.44 6.27 4.44 0.00 3.05 2.15 10.66%
P/NAPS 0.90 0.80 1.13 1.71 1.25 1.28 1.86 -11.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 19/12/22 17/12/21 18/12/20 20/12/19 07/12/18 14/12/17 -
Price 0.40 0.45 0.49 0.83 0.54 0.52 0.675 -
P/RPS 0.50 0.58 0.78 1.27 0.80 0.83 1.10 -12.30%
P/EPS -58.07 -104.76 14.38 16.42 -355.89 28.65 20.51 -
EY -1.72 -0.95 6.96 6.09 -0.28 3.49 4.88 -
DY 4.00 3.56 6.53 3.86 0.00 3.08 2.37 9.11%
P/NAPS 0.89 1.00 1.09 1.98 1.35 1.27 1.69 -10.13%

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