[NTPM] YoY Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 104.58%
YoY- 2515.54%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 689,597 653,288 564,058 561,128 576,799 545,876 526,408 4.60%
PBT 9,450 -8,648 36,464 74,717 12,407 24,974 40,525 -21.53%
Tax -7,015 -1,084 -11,707 -16,652 -10,187 -11,159 -11,995 -8.54%
NP 2,435 -9,732 24,757 58,065 2,220 13,815 28,530 -33.63%
-
NP to SH 2,435 -9,732 24,757 58,065 2,220 13,815 28,530 -33.63%
-
Tax Rate 74.23% - 32.11% 22.29% 82.11% 44.68% 29.60% -
Total Cost 687,162 663,020 539,301 503,063 574,579 532,061 497,878 5.51%
-
Net Worth 505,367 505,367 494,137 494,137 449,216 449,220 460,475 1.56%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 8,984 8,984 17,968 26,952 8,984 17,968 17,969 -10.90%
Div Payout % 368.97% 0.00% 72.58% 46.42% 404.70% 130.07% 62.99% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 505,367 505,367 494,137 494,137 449,216 449,220 460,475 1.56%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,110 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 0.35% -1.49% 4.39% 10.35% 0.38% 2.53% 5.42% -
ROE 0.48% -1.93% 5.01% 11.75% 0.49% 3.08% 6.20% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 61.40 58.17 50.23 49.97 51.36 48.61 46.87 4.60%
EPS 0.22 -0.90 2.20 5.20 0.20 1.20 2.50 -33.29%
DPS 0.80 0.80 1.60 2.40 0.80 1.60 1.60 -10.90%
NAPS 0.45 0.45 0.44 0.44 0.40 0.40 0.41 1.56%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 61.40 58.16 50.22 49.96 51.35 48.60 46.87 4.60%
EPS 0.22 -0.87 2.20 5.17 0.20 1.23 2.54 -33.47%
DPS 0.80 0.80 1.60 2.40 0.80 1.60 1.60 -10.90%
NAPS 0.4499 0.4499 0.4399 0.4399 0.3999 0.3999 0.41 1.55%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.385 0.44 0.475 0.66 0.48 0.50 0.58 -
P/RPS 0.63 0.76 0.95 1.32 0.93 1.03 1.24 -10.66%
P/EPS 177.56 -50.77 21.55 12.77 242.82 40.65 22.83 40.73%
EY 0.56 -1.97 4.64 7.83 0.41 2.46 4.38 -29.01%
DY 2.08 1.82 3.37 3.64 1.67 3.20 2.76 -4.60%
P/NAPS 0.86 0.98 1.08 1.50 1.20 1.25 1.41 -7.90%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 22/03/24 13/03/23 18/03/22 19/03/21 20/03/20 29/03/19 23/03/18 -
Price 0.385 0.46 0.435 0.61 0.345 0.495 0.525 -
P/RPS 0.63 0.79 0.87 1.22 0.67 1.02 1.12 -9.13%
P/EPS 177.56 -53.08 19.73 11.80 174.53 40.24 20.67 43.08%
EY 0.56 -1.88 5.07 8.48 0.57 2.49 4.84 -30.18%
DY 2.08 1.74 3.68 3.93 2.32 3.23 3.05 -6.17%
P/NAPS 0.86 1.02 0.99 1.39 0.86 1.24 1.28 -6.41%

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