[NTPM] QoQ Quarter Result on 2022-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 220,368 217,204 200,841 209,490 180,806 173,762 188,532 10.93% QoQ % 1.46% 8.15% -4.13% 15.86% 4.05% -7.83% - Horiz. % 116.89% 115.21% 106.53% 111.12% 95.90% 92.17% 100.00%
PBT -5,224 2,753 7,024 10,497 6,368 19,599 -2,246 75.28% QoQ % -289.76% -60.81% -33.09% 64.84% -67.51% 972.62% - Horiz. % 232.59% -122.57% -312.73% -467.36% -283.53% -872.62% 100.00%
Tax 1,732 -1,673 -3,536 -4,880 -3,017 -3,810 7,844 -63.37% QoQ % 203.53% 52.69% 27.54% -61.75% 20.81% -148.57% - Horiz. % 22.08% -21.33% -45.08% -62.21% -38.46% -48.57% 100.00%
NP -3,492 1,080 3,488 5,617 3,351 15,789 5,598 - QoQ % -423.33% -69.04% -37.90% 67.62% -78.78% 182.05% - Horiz. % -62.38% 19.29% 62.31% 100.34% 59.86% 282.05% 100.00%
NP to SH -3,492 1,080 3,488 5,617 3,351 15,789 5,598 - QoQ % -423.33% -69.04% -37.90% 67.62% -78.78% 182.05% - Horiz. % -62.38% 19.29% 62.31% 100.34% 59.86% 282.05% 100.00%
Tax Rate - % 60.77 % 50.34 % 46.49 % 47.38 % 19.44 % - % - QoQ % 0.00% 20.72% 8.28% -1.88% 143.72% 0.00% - Horiz. % 0.00% 312.60% 258.95% 239.15% 243.72% 100.00% -
Total Cost 223,860 216,124 197,353 203,873 177,455 157,973 182,934 14.37% QoQ % 3.58% 9.51% -3.20% 14.89% 12.33% -13.64% - Horiz. % 122.37% 118.14% 107.88% 111.45% 97.00% 86.36% 100.00%
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.51% QoQ % -2.17% 0.00% 4.55% -2.22% 0.00% 2.27% - Horiz. % 102.27% 104.55% 104.55% 100.00% 102.27% 102.27% 100.00%
Dividend 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - 8,984 - - 8,984 8,984 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
Div Payout % - % 831.88 % - % - % 268.11 % 56.90 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 371.20% 0.00% - Horiz. % 0.00% 1,462.00% 0.00% 0.00% 471.20% 100.00% -
Equity 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 505,367 516,598 516,598 494,137 505,367 505,367 494,137 1.51% QoQ % -2.17% 0.00% 4.55% -2.22% 0.00% 2.27% - Horiz. % 102.27% 104.55% 104.55% 100.00% 102.27% 102.27% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 1,123,040 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin -1.58 % 0.50 % 1.74 % 2.68 % 1.85 % 9.09 % 2.97 % - QoQ % -416.00% -71.26% -35.07% 44.86% -79.65% 206.06% - Horiz. % -53.20% 16.84% 58.59% 90.24% 62.29% 306.06% 100.00%
ROE -0.69 % 0.21 % 0.68 % 1.14 % 0.66 % 3.12 % 1.13 % - QoQ % -428.57% -69.12% -40.35% 72.73% -78.85% 176.11% - Horiz. % -61.06% 18.58% 60.18% 100.88% 58.41% 276.11% 100.00%
Per Share 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 19.62 19.34 17.88 18.65 16.10 15.47 16.79 10.91% QoQ % 1.45% 8.17% -4.13% 15.84% 4.07% -7.86% - Horiz. % 116.86% 115.19% 106.49% 111.08% 95.89% 92.14% 100.00%
EPS -0.30 0.10 0.30 0.50 0.30 1.40 0.50 - QoQ % -400.00% -66.67% -40.00% 66.67% -78.57% 180.00% - Horiz. % -60.00% 20.00% 60.00% 100.00% 60.00% 280.00% 100.00%
DPS 0.00 0.80 0.00 0.00 0.80 0.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.4500 0.4600 0.4600 0.4400 0.4500 0.4500 0.4400 1.51% QoQ % -2.17% 0.00% 4.55% -2.22% 0.00% 2.27% - Horiz. % 102.27% 104.55% 104.55% 100.00% 102.27% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 19.62 19.34 17.88 18.65 16.10 15.47 16.79 10.91% QoQ % 1.45% 8.17% -4.13% 15.84% 4.07% -7.86% - Horiz. % 116.86% 115.19% 106.49% 111.08% 95.89% 92.14% 100.00%
EPS -0.31 0.10 0.31 0.50 0.30 1.41 0.50 - QoQ % -410.00% -67.74% -38.00% 66.67% -78.72% 182.00% - Horiz. % -62.00% 20.00% 62.00% 100.00% 60.00% 282.00% 100.00%
DPS 0.00 0.80 0.00 0.00 0.80 0.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.4499 0.4599 0.4599 0.4399 0.4499 0.4499 0.4399 1.51% QoQ % -2.17% 0.00% 4.55% -2.22% 0.00% 2.27% - Horiz. % 102.27% 104.55% 104.55% 100.00% 102.27% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.3600 0.4250 0.4450 0.4750 0.5100 0.5000 0.6000 -
P/RPS 1.83 2.20 2.49 2.55 3.17 3.23 3.57 -35.87% QoQ % -16.82% -11.65% -2.35% -19.56% -1.86% -9.52% - Horiz. % 51.26% 61.62% 69.75% 71.43% 88.80% 90.48% 100.00%
P/EPS -115.78 441.94 143.28 94.97 170.92 35.56 120.37 - QoQ % -126.20% 208.45% 50.87% -44.44% 380.65% -70.46% - Horiz. % -96.19% 367.15% 119.03% 78.90% 142.00% 29.54% 100.00%
EY -0.86 0.23 0.70 1.05 0.59 2.81 0.83 - QoQ % -473.91% -67.14% -33.33% 77.97% -79.00% 238.55% - Horiz. % -103.61% 27.71% 84.34% 126.51% 71.08% 338.55% 100.00%
DY 0.00 1.88 0.00 0.00 1.57 1.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -1.87% 0.00% - Horiz. % 0.00% 117.50% 0.00% 0.00% 98.13% 100.00% -
P/NAPS 0.80 0.92 0.97 1.08 1.13 1.11 1.36 -29.73% QoQ % -13.04% -5.15% -10.19% -4.42% 1.80% -18.38% - Horiz. % 58.82% 67.65% 71.32% 79.41% 83.09% 81.62% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 19/12/22 23/09/22 28/06/22 18/03/22 17/12/21 24/09/21 23/07/21 -
Price 0.4500 0.4250 0.4350 0.4350 0.4900 0.4900 0.5650 -
P/RPS 2.29 2.20 2.43 2.33 3.04 3.17 3.37 -22.65% QoQ % 4.09% -9.47% 4.29% -23.36% -4.10% -5.93% - Horiz. % 67.95% 65.28% 72.11% 69.14% 90.21% 94.07% 100.00%
P/EPS -144.72 441.94 140.06 86.97 164.22 34.85 113.35 - QoQ % -132.75% 215.54% 61.04% -47.04% 371.22% -69.25% - Horiz. % -127.68% 389.89% 123.56% 76.73% 144.88% 30.75% 100.00%
EY -0.69 0.23 0.71 1.15 0.61 2.87 0.88 - QoQ % -400.00% -67.61% -38.26% 88.52% -78.75% 226.14% - Horiz. % -78.41% 26.14% 80.68% 130.68% 69.32% 326.14% 100.00%
DY 0.00 1.88 0.00 0.00 1.63 1.63 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.34% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 1.00 0.92 0.95 0.99 1.09 1.09 1.28 -15.14% QoQ % 8.70% -3.16% -4.04% -9.17% 0.00% -14.84% - Horiz. % 78.12% 71.88% 74.22% 77.34% 85.16% 85.16% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NTHB_Q3FY2022.pdf 
