[NTPM] YoY TTM Result on 31-Jul-2017 [#1]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

21-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- 5.49%

YoY- -2.81%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
TTM Result
Revenue	772,812	740,541	687,180	669,973	609,741	558,664	541,889	6.08%
YoY %	4.36%	7.77%	2.57%	9.88%	9.14%	3.10%	-	-
Horiz. %	142.61%	136.66%	126.81%	123.64%	112.52%	103.10%	100.00%	-
PBT	38,688	16,148	36,973	76,240	74,403	67,275	63,142	-7.83%
YoY %	139.58%	-56.32%	-51.50%	2.47%	10.60%	6.55%	-	-
Horiz. %	61.27%	25.57%	58.56%	120.74%	117.83%	106.55%	100.00%	-
Tax	-18,252	-13,264	-12,799	-23,634	-20,276	-18,715	-14,223	4.24%
YoY %	-37.61%	-3.63%	45.84%	-16.56%	-8.34%	-31.58%	-	-
Horiz. %	128.33%	93.26%	89.99%	166.17%	142.56%	131.58%	100.00%	-
NP	20,436	2,884	24,174	52,606	54,127	48,560	48,919	-13.52%
YoY %	608.60%	-88.07%	-54.05%	-2.81%	11.46%	-0.73%	-	-
Horiz. %	41.78%	5.90%	49.42%	107.54%	110.65%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,436	2,884	24,174	52,606	54,127	48,560	48,919	-13.52%
YoY %	608.60%	-88.07%	-54.05%	-2.81%	11.46%	-0.73%	-	-
Horiz. %	41.78%	5.90%	49.42%	107.54%	110.65%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.18%	82.14%	34.62%	31.00%	27.25%	27.82%	22.53%	-
YoY %	-42.56%	137.26%	11.68%	13.76%	-2.05%	23.48%	-	-
Horiz. %	209.41%	364.58%	153.66%	137.59%	120.95%	123.48%	100.00%	-
Total Cost	752,376	737,657	663,006	617,367	555,614	510,104	492,970	7.29%
YoY %	2.00%	11.26%	7.39%	11.11%	8.92%	3.48%	-	-
Horiz. %	152.62%	149.64%	134.49%	125.23%	112.71%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	460,446	449,216	460,470	460,479	433,871	355,327	361,769	4.09%
YoY %	2.50%	-2.44%	-0.00%	6.13%	22.10%	-1.78%	-	-
Horiz. %	127.28%	124.17%	127.28%	127.29%	119.93%	98.22%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	17,968	26,953	17,969	26,955	17,758	8,070	32,800	-9.53%
YoY %	-33.34%	50.00%	-33.34%	51.79%	120.05%	-75.40%	-	-
Horiz. %	54.78%	82.17%	54.78%	82.18%	54.14%	24.60%	100.00%	-
Div Payout %	87.93%	934.59%	74.33%	51.24%	32.81%	16.62%	67.05%	-
YoY %	-90.59%	1,157.35%	45.06%	56.17%	97.41%	-75.21%	-	-
Horiz. %	131.14%	1,393.87%	110.86%	76.42%	48.93%	24.79%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	460,446	449,216	460,470	460,479	433,871	355,327	361,769	4.09%
YoY %	2.50%	-2.44%	-0.00%	6.13%	22.10%	-1.78%	-	-
Horiz. %	127.28%	124.17%	127.28%	127.29%	119.93%	98.22%	100.00%	-
NOSH	1,123,200	1,123,200	1,123,100	1,123,120	1,172,624	1,076,749	1,166,999	-0.63%
YoY %	0.00%	0.01%	-0.00%	-4.22%	8.90%	-7.73%	-	-
Horiz. %	96.25%	96.25%	96.24%	96.24%	100.48%	92.27%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	2.64%	0.39%	3.52%	7.85%	8.88%	8.69%	9.03%	-
YoY %	576.92%	-88.92%	-55.16%	-11.60%	2.19%	-3.77%	-	-
Horiz. %	29.24%	4.32%	38.98%	86.93%	98.34%	96.23%	100.00%	-
ROE	4.44%	0.64%	5.25%	11.42%	12.48%	13.67%	13.52%	-
YoY %	593.75%	-87.81%	-54.03%	-8.49%	-8.71%	1.11%	-	-
Horiz. %	32.84%	4.73%	38.83%	84.47%	92.31%	101.11%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	68.81	65.94	61.19	59.65	52.00	51.88	46.43	6.77%
YoY %	4.35%	7.76%	2.58%	14.71%	0.23%	11.74%	-	-
Horiz. %	148.20%	142.02%	131.79%	128.47%	112.00%	111.74%	100.00%	-
EPS	1.82	0.26	2.15	4.68	4.62	4.51	4.19	-12.96%
YoY %	600.00%	-87.91%	-54.06%	1.30%	2.44%	7.64%	-	-
Horiz. %	43.44%	6.21%	51.31%	111.69%	110.26%	107.64%	100.00%	-
DPS	1.60	2.40	1.60	2.40	1.51	0.75	2.81	-8.95%
YoY %	-33.33%	50.00%	-33.33%	58.94%	101.33%	-73.31%	-	-
Horiz. %	56.94%	85.41%	56.94%	85.41%	53.74%	26.69%	100.00%	-
NAPS	0.41	0.40	0.41	0.41	0.37	0.33	0.31	4.76%
YoY %	2.50%	-2.44%	0.00%	10.81%	12.12%	6.45%	-	-
Horiz. %	132.26%	129.03%	132.26%	132.26%	119.35%	106.45%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,123,120
RPS	68.80	65.93	61.18	59.65	54.29	49.74	48.25	6.08%
YoY %	4.35%	7.76%	2.56%	9.87%	9.15%	3.09%	-	-
Horiz. %	142.59%	136.64%	126.80%	123.63%	112.52%	103.09%	100.00%	-
EPS	1.82	0.26	2.15	4.68	4.82	4.32	4.36	-13.53%
YoY %	600.00%	-87.91%	-54.06%	-2.90%	11.57%	-0.92%	-	-
Horiz. %	41.74%	5.96%	49.31%	107.34%	110.55%	99.08%	100.00%	-
DPS	1.60	2.40	1.60	2.40	1.58	0.72	2.92	-9.53%
YoY %	-33.33%	50.00%	-33.33%	51.90%	119.44%	-75.34%	-	-
Horiz. %	54.79%	82.19%	54.79%	82.19%	54.11%	24.66%	100.00%	-
NAPS	0.4099	0.3999	0.41	0.41	0.3863	0.3164	0.3221	4.09%
YoY %	2.50%	-2.46%	0.00%	6.14%	22.09%	-1.77%	-	-
Horiz. %	127.26%	124.15%	127.29%	127.29%	119.93%	98.23%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.59	0.41	0.585	0.79	0.84	0.68	0.82	-
P/RPS	0.86	0.62	0.96	1.32	1.62	1.31	1.77	-11.32%
YoY %	38.71%	-35.42%	-27.27%	-18.52%	23.66%	-25.99%	-	-
Horiz. %	48.59%	35.03%	54.24%	74.58%	91.53%	74.01%	100.00%	-
P/EPS	32.42	159.66	27.18	16.87	18.20	15.08	19.56	8.77%
YoY %	-79.69%	487.42%	61.11%	-7.31%	20.69%	-22.90%	-	-
Horiz. %	165.75%	816.26%	138.96%	86.25%	93.05%	77.10%	100.00%	-
EY	3.08	0.63	3.68	5.93	5.50	6.63	5.11	-8.08%
YoY %	388.89%	-82.88%	-37.94%	7.82%	-17.04%	29.75%	-	-
Horiz. %	60.27%	12.33%	72.02%	116.05%	107.63%	129.75%	100.00%	-
DY	2.71	5.85	2.74	3.04	1.80	1.10	3.43	-3.84%
YoY %	-53.68%	113.50%	-9.87%	68.89%	63.64%	-67.93%	-	-
Horiz. %	79.01%	170.55%	79.88%	88.63%	52.48%	32.07%	100.00%	-
P/NAPS	1.44	1.03	1.43	1.93	2.27	2.06	2.65	-9.65%
YoY %	39.81%	-27.97%	-25.91%	-14.98%	10.19%	-22.26%	-	-
Horiz. %	54.34%	38.87%	53.96%	72.83%	85.66%	77.74%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	25/09/20	27/09/19	21/09/18	21/09/17	23/09/16	11/09/15	05/09/14	-
Price	0.57	0.455	0.545	0.785	0.87	0.72	0.80	-
P/RPS	0.83	0.69	0.89	1.32	1.67	1.39	1.72	-11.42%
YoY %	20.29%	-22.47%	-32.58%	-20.96%	20.14%	-19.19%	-	-
Horiz. %	48.26%	40.12%	51.74%	76.74%	97.09%	80.81%	100.00%	-
P/EPS	31.32	177.18	25.32	16.76	18.85	15.96	19.08	8.60%
YoY %	-82.32%	599.76%	51.07%	-11.09%	18.11%	-16.35%	-	-
Horiz. %	164.15%	928.62%	132.70%	87.84%	98.79%	83.65%	100.00%	-
EY	3.19	0.56	3.95	5.97	5.31	6.26	5.24	-7.93%
YoY %	469.64%	-85.82%	-33.84%	12.43%	-15.18%	19.47%	-	-
Horiz. %	60.88%	10.69%	75.38%	113.93%	101.34%	119.47%	100.00%	-
DY	2.81	5.27	2.94	3.06	1.74	1.04	3.51	-3.63%
YoY %	-46.68%	79.25%	-3.92%	75.86%	67.31%	-70.37%	-	-
Horiz. %	80.06%	150.14%	83.76%	87.18%	49.57%	29.63%	100.00%	-
P/NAPS	1.39	1.14	1.33	1.91	2.35	2.18	2.58	-9.78%
YoY %	21.93%	-14.29%	-30.37%	-18.72%	7.80%	-15.50%	-	-
Horiz. %	53.88%	44.19%	51.55%	74.03%	91.09%	84.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos