[NTPM] YoY TTM 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- -18.64%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 744,132 772,812 740,541 687,180 669,973 609,741 558,664 4.88%
PBT 72,686 38,688 16,148 36,973 76,240 74,403 67,275 1.29%
Tax -7,878 -18,252 -13,264 -12,799 -23,634 -20,276 -18,715 -13.41%
NP 64,808 20,436 2,884 24,174 52,606 54,127 48,560 4.92%
-
NP to SH 64,808 20,436 2,884 24,174 52,606 54,127 48,560 4.92%
-
Tax Rate 10.84% 47.18% 82.14% 34.62% 31.00% 27.25% 27.82% -
Total Cost 679,324 752,376 737,657 663,006 617,367 555,614 510,104 4.88%
-
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 26,952 17,968 26,953 17,969 26,955 17,758 8,070 22.23%
Div Payout % 41.59% 87.93% 934.59% 74.33% 51.24% 32.81% 16.62% -
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 8.71% 2.64% 0.39% 3.52% 7.85% 8.88% 8.69% -
ROE 12.82% 4.44% 0.64% 5.25% 11.42% 12.48% 13.67% -
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 66.26 68.81 65.94 61.19 59.65 52.00 51.88 4.15%
EPS 5.77 1.82 0.26 2.15 4.68 4.62 4.51 4.18%
DPS 2.40 1.60 2.40 1.60 2.40 1.51 0.75 21.37%
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 45.93 47.70 45.71 42.42 41.36 37.64 34.49 4.88%
EPS 4.00 1.26 0.18 1.49 3.25 3.34 3.00 4.90%
DPS 1.66 1.11 1.66 1.11 1.66 1.10 0.50 22.11%
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 0.75 0.86 0.62 0.96 1.32 1.62 1.31 -8.86%
P/EPS 8.66 32.42 159.66 27.18 16.87 18.20 15.08 -8.82%
EY 11.54 3.08 0.63 3.68 5.93 5.50 6.63 9.66%
DY 4.80 2.71 5.85 2.74 3.04 1.80 1.10 27.80%
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 0.74 0.83 0.69 0.89 1.32 1.67 1.39 -9.96%
P/EPS 8.49 31.32 177.18 25.32 16.76 18.85 15.96 -9.97%
EY 11.78 3.19 0.56 3.95 5.97 5.31 6.26 11.10%
DY 4.90 2.81 5.27 2.94 3.06 1.74 1.04 29.44%
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