[NTPM] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -12.68%
YoY- -26.45%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 762,745 758,973 710,395 685,654 630,663 591,840 548,687 5.63%
PBT 84,705 10,980 28,808 54,427 71,297 83,748 54,754 7.53%
Tax -22,565 -13,612 -13,813 -16,944 -20,334 -22,953 -13,585 8.81%
NP 62,140 -2,632 14,995 37,483 50,963 60,795 41,169 7.09%
-
NP to SH 62,140 -2,632 14,995 37,483 50,963 60,795 41,169 7.09%
-
Tax Rate 26.64% 123.97% 47.95% 31.13% 28.52% 27.41% 24.81% -
Total Cost 700,605 761,605 695,400 648,171 579,700 531,045 507,518 5.51%
-
Net Worth 494,137 449,216 449,220 460,475 426,789 408,294 353,759 5.72%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 26,952 17,968 26,953 17,969 26,900 8,827 25,039 1.23%
Div Payout % 43.37% 0.00% 179.75% 47.94% 52.79% 14.52% 60.82% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 494,137 449,216 449,220 460,475 426,789 408,294 353,759 5.72%
NOSH 1,123,200 1,123,200 1,123,200 1,123,110 1,123,200 1,103,499 1,105,499 0.26%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.15% -0.35% 2.11% 5.47% 8.08% 10.27% 7.50% -
ROE 12.58% -0.59% 3.34% 8.14% 11.94% 14.89% 11.64% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 67.92 67.58 63.26 61.05 56.15 53.63 49.63 5.36%
EPS 5.53 -0.23 1.34 3.34 4.54 5.51 3.72 6.82%
DPS 2.40 1.60 2.40 1.60 2.40 0.80 2.26 1.00%
NAPS 0.44 0.40 0.40 0.41 0.38 0.37 0.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,123,110
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 67.91 67.57 63.25 61.04 56.15 52.69 48.85 5.63%
EPS 5.53 -0.23 1.34 3.34 4.54 5.41 3.67 7.06%
DPS 2.40 1.60 2.40 1.60 2.40 0.79 2.23 1.23%
NAPS 0.4399 0.3999 0.3999 0.41 0.38 0.3635 0.315 5.71%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.66 0.48 0.50 0.58 0.85 0.915 0.655 -
P/RPS 0.97 0.71 0.79 0.95 1.51 1.71 1.32 -5.00%
P/EPS 11.93 -204.81 37.45 17.38 18.73 16.61 17.59 -6.26%
EY 8.38 -0.49 2.67 5.75 5.34 6.02 5.69 6.65%
DY 3.64 3.33 4.80 2.76 2.82 0.87 3.46 0.84%
P/NAPS 1.50 1.20 1.25 1.41 2.24 2.47 2.05 -5.06%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 19/03/21 20/03/20 29/03/19 23/03/18 10/03/17 25/03/16 20/03/15 -
Price 0.61 0.345 0.495 0.525 0.85 1.06 0.72 -
P/RPS 0.90 0.51 0.78 0.86 1.51 1.98 1.45 -7.63%
P/EPS 11.02 -147.21 37.07 15.73 18.73 19.24 19.33 -8.93%
EY 9.07 -0.68 2.70 6.36 5.34 5.20 5.17 9.81%
DY 3.93 4.64 4.85 3.05 2.82 0.75 3.15 3.75%
P/NAPS 1.39 0.86 1.24 1.28 2.24 2.86 2.25 -7.70%

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