[NTPM] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[NTPM] NTPM HOLDINGS BHD

Announcement Date

25-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- 224.64%

YoY- 608.6%

Quarter Report

NTPM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	874,963	808,341	744,132	772,812	740,541	687,180	669,973	4.54%
YoY %	8.24%	8.63%	-3.71%	4.36%	7.77%	2.57%	-	-
Horiz. %	130.60%	120.65%	111.07%	115.35%	110.53%	102.57%	100.00%	-
PBT	-135	26,642	72,686	38,688	16,148	36,973	76,240	-
YoY %	-100.51%	-63.35%	87.88%	139.58%	-56.32%	-51.50%	-	-
Horiz. %	-0.18%	34.94%	95.34%	50.75%	21.18%	48.50%	100.00%	-
Tax	-6,661	-13,106	-7,878	-18,252	-13,264	-12,799	-23,634	-19.02%
YoY %	49.18%	-66.36%	56.84%	-37.61%	-3.63%	45.84%	-	-
Horiz. %	28.18%	55.45%	33.33%	77.23%	56.12%	54.16%	100.00%	-
NP	-6,796	13,536	64,808	20,436	2,884	24,174	52,606	-
YoY %	-150.21%	-79.11%	217.13%	608.60%	-88.07%	-54.05%	-	-
Horiz. %	-12.92%	25.73%	123.20%	38.85%	5.48%	45.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,796	13,536	64,808	20,436	2,884	24,174	52,606	-
YoY %	-150.21%	-79.11%	217.13%	608.60%	-88.07%	-54.05%	-	-
Horiz. %	-12.92%	25.73%	123.20%	38.85%	5.48%	45.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	49.19%	10.84%	47.18%	82.14%	34.62%	31.00%	-
YoY %	-	353.78%	-77.02%	-42.56%	137.26%	11.68%	-	-
Horiz. %	-	158.68%	34.97%	152.19%	264.97%	111.68%	100.00%	-
Total Cost	881,759	794,805	679,324	752,376	737,657	663,006	617,367	6.11%
YoY %	10.94%	17.00%	-9.71%	2.00%	11.26%	7.39%	-	-
Horiz. %	142.83%	128.74%	110.04%	121.87%	119.48%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,367	516,598	505,367	460,446	449,216	460,470	460,479	1.56%
YoY %	-2.17%	2.22%	9.76%	2.50%	-2.44%	-0.00%	-	-
Horiz. %	109.75%	112.19%	109.75%	99.99%	97.55%	100.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	-	17,968	26,952	17,968	26,953	17,969	26,955	-
YoY %	-	-33.33%	50.00%	-33.34%	50.00%	-33.34%	-	-
Horiz. %	-	66.66%	99.99%	66.66%	99.99%	66.66%	100.00%	-
Div Payout %	-	132.75%	41.59%	87.93%	934.59%	74.33%	51.24%	-
YoY %	-	219.19%	-52.70%	-90.59%	1,157.35%	45.06%	-	-
Horiz. %	-	259.07%	81.17%	171.60%	1,823.95%	145.06%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	505,367	516,598	505,367	460,446	449,216	460,470	460,479	1.56%
YoY %	-2.17%	2.22%	9.76%	2.50%	-2.44%	-0.00%	-	-
Horiz. %	109.75%	112.19%	109.75%	99.99%	97.55%	100.00%	100.00%	-
NOSH	1,123,200	1,123,200	1,123,200	1,123,200	1,123,200	1,123,100	1,123,120	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	-0.78%	1.67%	8.71%	2.64%	0.39%	3.52%	7.85%	-
YoY %	-146.71%	-80.83%	229.92%	576.92%	-88.92%	-55.16%	-	-
Horiz. %	-9.94%	21.27%	110.96%	33.63%	4.97%	44.84%	100.00%	-
ROE	-1.34%	2.62%	12.82%	4.44%	0.64%	5.25%	11.42%	-
YoY %	-151.15%	-79.56%	188.74%	593.75%	-87.81%	-54.03%	-	-
Horiz. %	-11.73%	22.94%	112.26%	38.88%	5.60%	45.97%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	77.91	71.98	66.26	68.81	65.94	61.19	59.65	4.54%
YoY %	8.24%	8.63%	-3.71%	4.35%	7.76%	2.58%	-	-
Horiz. %	130.61%	120.67%	111.08%	115.36%	110.54%	102.58%	100.00%	-
EPS	-0.61	1.21	5.77	1.82	0.26	2.15	4.68	-
YoY %	-150.41%	-79.03%	217.03%	600.00%	-87.91%	-54.06%	-	-
Horiz. %	-13.03%	25.85%	123.29%	38.89%	5.56%	45.94%	100.00%	-
DPS	0.00	1.60	2.40	1.60	2.40	1.60	2.40	-
YoY %	0.00%	-33.33%	50.00%	-33.33%	50.00%	-33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	66.67%	100.00%	66.67%	100.00%	-
NAPS	0.45	0.46	0.45	0.41	0.40	0.41	0.41	1.56%
YoY %	-2.17%	2.22%	9.76%	2.50%	-2.44%	0.00%	-	-
Horiz. %	109.76%	112.20%	109.76%	100.00%	97.56%	100.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,123,200
RPS	77.90	71.97	66.25	68.80	65.93	61.18	59.65	4.54%
YoY %	8.24%	8.63%	-3.71%	4.35%	7.76%	2.56%	-	-
Horiz. %	130.60%	120.65%	111.06%	115.34%	110.53%	102.56%	100.00%	-
EPS	-0.61	1.21	5.77	1.82	0.26	2.15	4.68	-
YoY %	-150.41%	-79.03%	217.03%	600.00%	-87.91%	-54.06%	-	-
Horiz. %	-13.03%	25.85%	123.29%	38.89%	5.56%	45.94%	100.00%	-
DPS	0.00	1.60	2.40	1.60	2.40	1.60	2.40	-
YoY %	0.00%	-33.33%	50.00%	-33.33%	50.00%	-33.33%	-	-
Horiz. %	0.00%	66.67%	100.00%	66.67%	100.00%	66.67%	100.00%	-
NAPS	0.4499	0.4599	0.4499	0.4099	0.3999	0.41	0.41	1.55%
YoY %	-2.17%	2.22%	9.76%	2.50%	-2.46%	0.00%	-	-
Horiz. %	109.73%	112.17%	109.73%	99.98%	97.54%	100.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.41	0.425	0.50	0.59	0.41	0.585	0.79	-
P/RPS	0.53	0.59	0.75	0.86	0.62	0.96	1.32	-14.10%
YoY %	-10.17%	-21.33%	-12.79%	38.71%	-35.42%	-27.27%	-	-
Horiz. %	40.15%	44.70%	56.82%	65.15%	46.97%	72.73%	100.00%	-
P/EPS	-67.75	35.26	8.66	32.42	159.66	27.18	16.87	-
YoY %	-292.14%	307.16%	-73.29%	-79.69%	487.42%	61.11%	-	-
Horiz. %	-401.60%	209.01%	51.33%	192.18%	946.41%	161.11%	100.00%	-
EY	-1.48	2.84	11.54	3.08	0.63	3.68	5.93	-
YoY %	-152.11%	-75.39%	274.68%	388.89%	-82.88%	-37.94%	-	-
Horiz. %	-24.96%	47.89%	194.60%	51.94%	10.62%	62.06%	100.00%	-
DY	0.00	3.76	4.80	2.71	5.85	2.74	3.04	-
YoY %	0.00%	-21.67%	77.12%	-53.68%	113.50%	-9.87%	-	-
Horiz. %	0.00%	123.68%	157.89%	89.14%	192.43%	90.13%	100.00%	-
P/NAPS	0.91	0.92	1.11	1.44	1.03	1.43	1.93	-11.77%
YoY %	-1.09%	-17.12%	-22.92%	39.81%	-27.97%	-25.91%	-	-
Horiz. %	47.15%	47.67%	57.51%	74.61%	53.37%	74.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	25/09/23	23/09/22	24/09/21	25/09/20	27/09/19	21/09/18	21/09/17	-
Price	0.42	0.425	0.49	0.57	0.455	0.545	0.785	-
P/RPS	0.54	0.59	0.74	0.83	0.69	0.89	1.32	-13.83%
YoY %	-8.47%	-20.27%	-10.84%	20.29%	-22.47%	-32.58%	-	-
Horiz. %	40.91%	44.70%	56.06%	62.88%	52.27%	67.42%	100.00%	-
P/EPS	-69.41	35.26	8.49	31.32	177.18	25.32	16.76	-
YoY %	-296.85%	315.31%	-72.89%	-82.32%	599.76%	51.07%	-	-
Horiz. %	-414.14%	210.38%	50.66%	186.87%	1,057.16%	151.07%	100.00%	-
EY	-1.44	2.84	11.78	3.19	0.56	3.95	5.97	-
YoY %	-150.70%	-75.89%	269.28%	469.64%	-85.82%	-33.84%	-	-
Horiz. %	-24.12%	47.57%	197.32%	53.43%	9.38%	66.16%	100.00%	-
DY	0.00	3.76	4.90	2.81	5.27	2.94	3.06	-
YoY %	0.00%	-23.27%	74.38%	-46.68%	79.25%	-3.92%	-	-
Horiz. %	0.00%	122.88%	160.13%	91.83%	172.22%	96.08%	100.00%	-
P/NAPS	0.93	0.92	1.09	1.39	1.14	1.33	1.91	-11.29%
YoY %	1.09%	-15.60%	-21.58%	21.93%	-14.29%	-30.37%	-	-
Horiz. %	48.69%	48.17%	57.07%	72.77%	59.69%	69.63%	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