[NTPM] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -47.5%
YoY- -60.35%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 188,672 194,231 177,943 169,269 164,210 152,632 138,091 5.33%
PBT 20,449 1,931 6,681 9,947 21,677 23,313 12,557 8.45%
Tax -6,711 -3,286 -3,070 -3,585 -5,633 -6,270 -3,359 12.21%
NP 13,738 -1,355 3,611 6,362 16,044 17,043 9,198 6.90%
-
NP to SH 13,738 -1,355 3,611 6,362 16,044 17,043 9,198 6.90%
-
Tax Rate 32.82% 170.17% 45.95% 36.04% 25.99% 26.89% 26.75% -
Total Cost 174,934 195,586 174,332 162,907 148,166 135,589 128,893 5.21%
-
Net Worth 471,676 449,216 460,463 449,246 426,792 397,669 344,925 5.34%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 8,984 - 8,984 - 17,970 - - -
Div Payout % 65.40% - 248.81% - 112.01% - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 471,676 449,216 460,463 449,246 426,792 397,669 344,925 5.34%
NOSH 1,123,200 1,123,200 1,123,200 1,123,120 1,123,137 1,136,200 1,149,749 -0.38%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 7.28% -0.70% 2.03% 3.76% 9.77% 11.17% 6.66% -
ROE 2.91% -0.30% 0.78% 1.42% 3.76% 4.29% 2.67% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 16.80 17.30 15.84 15.07 14.62 13.43 12.01 5.74%
EPS 1.22 -0.12 0.30 0.60 1.40 1.50 0.80 7.27%
DPS 0.80 0.00 0.80 0.00 1.60 0.00 0.00 -
NAPS 0.42 0.40 0.41 0.40 0.38 0.35 0.30 5.76%
Adjusted Per Share Value based on latest NOSH - 1,123,120
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 16.80 17.29 15.84 15.07 14.62 13.59 12.29 5.34%
EPS 1.22 -0.12 0.32 0.57 1.43 1.52 0.82 6.83%
DPS 0.80 0.00 0.80 0.00 1.60 0.00 0.00 -
NAPS 0.4199 0.3999 0.41 0.40 0.38 0.3541 0.3071 5.34%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.72 0.50 0.525 0.745 0.84 0.70 0.71 -
P/RPS 4.29 2.89 3.31 4.94 5.75 5.21 5.91 -5.19%
P/EPS 58.86 -414.41 163.28 131.52 58.80 46.67 88.75 -6.60%
EY 1.70 -0.24 0.61 0.76 1.70 2.14 1.13 7.03%
DY 1.11 0.00 1.52 0.00 1.90 0.00 0.00 -
P/NAPS 1.71 1.25 1.28 1.86 2.21 2.00 2.37 -5.28%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 20/12/19 07/12/18 14/12/17 02/12/16 14/12/15 19/12/14 -
Price 0.83 0.54 0.52 0.675 0.82 0.745 0.68 -
P/RPS 4.94 3.12 3.28 4.48 5.61 5.55 5.66 -2.24%
P/EPS 67.85 -447.56 161.73 119.16 57.40 49.67 85.00 -3.68%
EY 1.47 -0.22 0.62 0.84 1.74 2.01 1.18 3.72%
DY 0.96 0.00 1.54 0.00 1.95 0.00 0.00 -
P/NAPS 1.98 1.35 1.27 1.69 2.16 2.13 2.27 -2.25%

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