[NTPM] YoY Quarter Result on 30-Apr-2021 [#4]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -81.14%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 215,911 215,001 200,841 188,532 201,617 182,174 164,519 4.63%
PBT -3,289 8,822 7,024 -2,246 9,988 -1,427 3,834 -
Tax -7,703 -4,971 -3,536 7,844 -5,913 -3,425 -2,654 19.41%
NP -10,992 3,851 3,488 5,598 4,075 -4,852 1,180 -
-
NP to SH -10,992 3,851 3,488 5,598 4,075 -4,852 1,180 -
-
Tax Rate - 56.35% 50.34% - 59.20% - 69.22% -
Total Cost 226,903 211,150 197,353 182,934 197,542 187,026 163,339 5.62%
-
Net Worth 505,367 505,367 516,598 494,137 449,216 460,449 460,473 1.56%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - 8,984 8,984 -
Div Payout % - - - - - 0.00% 761.43% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 505,367 505,367 516,598 494,137 449,216 460,449 460,473 1.56%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,106 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -5.09% 1.79% 1.74% 2.97% 2.02% -2.66% 0.72% -
ROE -2.18% 0.76% 0.68% 1.13% 0.91% -1.05% 0.26% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 19.23 19.14 17.88 16.79 17.95 16.22 14.65 4.63%
EPS -0.98 0.30 0.30 0.50 0.40 -0.40 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.80 -
NAPS 0.45 0.45 0.46 0.44 0.40 0.41 0.41 1.56%
Adjusted Per Share Value based on latest NOSH - 1,123,200
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 13.33 13.27 12.40 11.64 12.45 11.25 10.16 4.62%
EPS -0.68 0.24 0.22 0.35 0.25 -0.30 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.55 -
NAPS 0.312 0.312 0.3189 0.305 0.2773 0.2842 0.2842 1.56%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.395 0.45 0.445 0.60 0.47 0.455 0.545 -
P/RPS 2.05 2.35 2.49 3.57 2.62 2.80 3.72 -9.44%
P/EPS -40.36 131.23 143.28 120.37 129.53 -105.31 518.72 -
EY -2.48 0.76 0.70 0.83 0.77 -0.95 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 1.76 1.47 -
P/NAPS 0.88 1.00 0.97 1.36 1.18 1.11 1.33 -6.64%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 28/06/24 26/06/23 28/06/22 23/07/21 30/06/20 26/06/19 26/06/18 -
Price 0.385 0.42 0.435 0.565 0.495 0.42 0.535 -
P/RPS 2.00 2.19 2.43 3.37 2.76 2.59 3.65 -9.53%
P/EPS -39.34 122.48 140.06 113.35 136.42 -97.21 509.20 -
EY -2.54 0.82 0.71 0.88 0.73 -1.03 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 1.90 1.50 -
P/NAPS 0.86 0.93 0.95 1.28 1.24 1.02 1.30 -6.64%

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