[NTPM] YoY Cumulative Quarter Result on 31-Jul-2018 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -77.85%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 173,762 179,290 184,894 172,403 176,150 151,431 143,395 3.25%
PBT 19,599 19,384 3,091 10,490 17,877 14,015 17,801 1.61%
Tax -3,810 -4,740 -2,588 -3,908 -5,758 -4,634 -4,880 -4.03%
NP 15,789 14,644 503 6,582 12,119 9,381 12,921 3.39%
-
NP to SH 15,789 14,644 503 6,582 12,119 9,381 12,921 3.39%
-
Tax Rate 19.44% 24.45% 83.73% 37.25% 32.21% 33.06% 27.41% -
Total Cost 157,973 164,646 184,391 165,821 164,031 142,050 130,474 3.23%
-
Net Worth 505,367 460,446 449,216 460,470 460,479 433,871 355,327 6.04%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 8,984 8,984 - - - - - -
Div Payout % 56.90% 61.35% - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 505,367 460,446 449,216 460,470 460,479 433,871 355,327 6.04%
NOSH 1,123,200 1,123,200 1,123,200 1,123,100 1,123,120 1,172,624 1,076,749 0.70%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 9.09% 8.17% 0.27% 3.82% 6.88% 6.19% 9.01% -
ROE 3.12% 3.18% 0.11% 1.43% 2.63% 2.16% 3.64% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 15.47 15.96 16.46 15.35 15.68 12.91 13.32 2.52%
EPS 1.40 1.30 0.04 0.60 1.10 0.80 1.20 2.60%
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.41 0.40 0.41 0.41 0.37 0.33 5.30%
Adjusted Per Share Value based on latest NOSH - 1,123,100
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 10.73 11.07 11.41 10.64 10.87 9.35 8.85 3.25%
EPS 0.97 0.90 0.03 0.41 0.75 0.58 0.80 3.26%
DPS 0.55 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2842 0.2773 0.2842 0.2842 0.2678 0.2193 6.04%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.50 0.59 0.41 0.585 0.79 0.84 0.68 -
P/RPS 3.23 3.70 2.49 3.81 5.04 6.50 5.11 -7.35%
P/EPS 35.56 45.25 915.40 99.82 73.21 105.00 56.67 -7.46%
EY 2.81 2.21 0.11 1.00 1.37 0.95 1.76 8.10%
DY 1.60 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.44 1.03 1.43 1.93 2.27 2.06 -9.78%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 24/09/21 25/09/20 27/09/19 21/09/18 21/09/17 23/09/16 11/09/15 -
Price 0.49 0.57 0.455 0.545 0.785 0.87 0.72 -
P/RPS 3.17 3.57 2.76 3.55 5.01 6.74 5.41 -8.51%
P/EPS 34.85 43.71 1,015.87 92.99 72.75 108.75 60.00 -8.64%
EY 2.87 2.29 0.10 1.08 1.37 0.92 1.67 9.43%
DY 1.63 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.39 1.14 1.33 1.91 2.35 2.18 -10.90%

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