[NTPM] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
10-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 60.92%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 576,799 545,876 526,408 486,007 457,050 412,723 405,432 6.04%
PBT 12,407 24,974 40,525 58,476 65,369 40,940 56,066 -22.21%
Tax -10,187 -11,159 -11,995 -17,561 -17,749 -11,473 -13,878 -5.02%
NP 2,220 13,815 28,530 40,915 47,620 29,467 42,188 -38.77%
-
NP to SH 2,220 13,815 28,530 40,915 47,620 29,467 42,188 -38.77%
-
Tax Rate 82.11% 44.68% 29.60% 30.03% 27.15% 28.02% 24.75% -
Total Cost 574,579 532,061 497,878 445,092 409,430 383,256 363,244 7.93%
-
Net Worth 449,216 449,220 460,475 426,789 419,509 362,670 344,165 4.53%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 8,984 17,968 17,969 17,970 9,070 8,273 16,098 -9.25%
Div Payout % 404.70% 130.07% 62.99% 43.92% 19.05% 28.08% 38.16% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 449,216 449,220 460,475 426,789 419,509 362,670 344,165 4.53%
NOSH 1,123,200 1,123,200 1,123,110 1,123,200 1,133,809 1,133,346 1,110,210 0.19%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 0.38% 2.53% 5.42% 8.42% 10.42% 7.14% 10.41% -
ROE 0.49% 3.08% 6.20% 9.59% 11.35% 8.13% 12.26% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 51.36 48.61 46.87 43.27 40.31 36.42 36.52 5.84%
EPS 0.20 1.20 2.50 3.60 4.20 2.60 3.80 -38.76%
DPS 0.80 1.60 1.60 1.60 0.80 0.73 1.45 -9.43%
NAPS 0.40 0.40 0.41 0.38 0.37 0.32 0.31 4.33%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 35.60 33.70 32.49 30.00 28.21 25.48 25.03 6.04%
EPS 0.14 0.85 1.76 2.53 2.94 1.82 2.60 -38.53%
DPS 0.55 1.11 1.11 1.11 0.56 0.51 0.99 -9.32%
NAPS 0.2773 0.2773 0.2842 0.2635 0.259 0.2239 0.2124 4.54%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.48 0.50 0.58 0.85 0.915 0.655 0.83 -
P/RPS 0.93 1.03 1.24 1.96 2.27 1.80 2.27 -13.81%
P/EPS 242.82 40.65 22.83 23.33 21.79 25.19 21.84 49.36%
EY 0.41 2.46 4.38 4.29 4.59 3.97 4.58 -33.10%
DY 1.67 3.20 2.76 1.88 0.87 1.11 1.75 -0.77%
P/NAPS 1.20 1.25 1.41 2.24 2.47 2.05 2.68 -12.52%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 20/03/20 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 -
Price 0.345 0.495 0.525 0.85 1.06 0.72 0.85 -
P/RPS 0.67 1.02 1.12 1.96 2.63 1.98 2.33 -18.74%
P/EPS 174.53 40.24 20.67 23.33 25.24 27.69 22.37 40.80%
EY 0.57 2.49 4.84 4.29 3.96 3.61 4.47 -29.04%
DY 2.32 3.23 3.05 1.88 0.75 1.01 1.71 5.21%
P/NAPS 0.86 1.24 1.28 2.24 2.86 2.25 2.74 -17.55%

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