[NTPM] YoY TTM Result on 31-Jul-2021 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 1.8%
YoY- 217.13%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 905,833 874,963 808,341 744,132 772,812 740,541 687,180 4.70%
PBT 8,904 -135 26,642 72,686 38,688 16,148 36,973 -21.10%
Tax -15,016 -6,661 -13,106 -7,878 -18,252 -13,264 -12,799 2.69%
NP -6,112 -6,796 13,536 64,808 20,436 2,884 24,174 -
-
NP to SH -6,112 -6,796 13,536 64,808 20,436 2,884 24,174 -
-
Tax Rate 168.64% - 49.19% 10.84% 47.18% 82.14% 34.62% -
Total Cost 911,945 881,759 794,805 679,324 752,376 737,657 663,006 5.45%
-
Net Worth 516,598 505,367 516,598 505,367 460,446 449,216 460,470 1.93%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 8,984 - 17,968 26,952 17,968 26,953 17,969 -10.90%
Div Payout % 0.00% - 132.75% 41.59% 87.93% 934.59% 74.33% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 516,598 505,367 516,598 505,367 460,446 449,216 460,470 1.93%
NOSH 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,200 1,123,100 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -0.67% -0.78% 1.67% 8.71% 2.64% 0.39% 3.52% -
ROE -1.18% -1.34% 2.62% 12.82% 4.44% 0.64% 5.25% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 80.66 77.91 71.98 66.26 68.81 65.94 61.19 4.70%
EPS -0.54 -0.61 1.21 5.77 1.82 0.26 2.15 -
DPS 0.80 0.00 1.60 2.40 1.60 2.40 1.60 -10.90%
NAPS 0.46 0.45 0.46 0.45 0.41 0.40 0.41 1.93%
Adjusted Per Share Value based on latest NOSH - 1,123,200
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 80.65 77.90 71.97 66.25 68.80 65.93 61.18 4.70%
EPS -0.54 -0.61 1.21 5.77 1.82 0.26 2.15 -
DPS 0.80 0.00 1.60 2.40 1.60 2.40 1.60 -10.90%
NAPS 0.4599 0.4499 0.4599 0.4499 0.4099 0.3999 0.41 1.93%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.35 0.41 0.425 0.50 0.59 0.41 0.585 -
P/RPS 0.43 0.53 0.59 0.75 0.86 0.62 0.96 -12.51%
P/EPS -64.31 -67.75 35.26 8.66 32.42 159.66 27.18 -
EY -1.55 -1.48 2.84 11.54 3.08 0.63 3.68 -
DY 2.29 0.00 3.76 4.80 2.71 5.85 2.74 -2.94%
P/NAPS 0.76 0.91 0.92 1.11 1.44 1.03 1.43 -9.99%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 25/09/23 23/09/22 24/09/21 25/09/20 27/09/19 21/09/18 -
Price 0.33 0.42 0.425 0.49 0.57 0.455 0.545 -
P/RPS 0.41 0.54 0.59 0.74 0.83 0.69 0.89 -12.10%
P/EPS -60.64 -69.41 35.26 8.49 31.32 177.18 25.32 -
EY -1.65 -1.44 2.84 11.78 3.19 0.56 3.95 -
DY 2.42 0.00 3.76 4.90 2.81 5.27 2.94 -3.18%
P/NAPS 0.72 0.93 0.92 1.09 1.39 1.14 1.33 -9.71%

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