[NTPM] QoQ Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 201,617 197,674 194,231 184,894 182,174 195,530 177,943 8.69% QoQ % 1.99% 1.77% 5.05% 1.49% -6.83% 9.88% - Horiz. % 113.30% 111.09% 109.15% 103.91% 102.38% 109.88% 100.00%
PBT 9,988 7,385 1,931 3,091 -1,427 7,803 6,681 30.78% QoQ % 35.25% 282.44% -37.53% 316.61% -118.29% 16.79% - Horiz. % 149.50% 110.54% 28.90% 46.27% -21.36% 116.79% 100.00%
Tax -5,913 -4,313 -3,286 -2,588 -3,425 -4,181 -3,070 54.86% QoQ % -37.10% -31.25% -26.97% 24.44% 18.08% -36.19% - Horiz. % 192.61% 140.49% 107.04% 84.30% 111.56% 136.19% 100.00%
NP 4,075 3,072 -1,355 503 -4,852 3,622 3,611 8.40% QoQ % 32.65% 326.72% -369.38% 110.37% -233.96% 0.30% - Horiz. % 112.85% 85.07% -37.52% 13.93% -134.37% 100.30% 100.00%
NP to SH 4,075 3,072 -1,355 503 -4,852 3,622 3,611 8.40% QoQ % 32.65% 326.72% -369.38% 110.37% -233.96% 0.30% - Horiz. % 112.85% 85.07% -37.52% 13.93% -134.37% 100.30% 100.00%
Tax Rate 59.20 % 58.40 % 170.17 % 83.73 % - % 53.58 % 45.95 % 18.42% QoQ % 1.37% -65.68% 103.24% 0.00% 0.00% 16.61% - Horiz. % 128.84% 127.09% 370.34% 182.22% 0.00% 116.61% 100.00%
Total Cost 197,542 194,602 195,586 184,391 187,026 191,908 174,332 8.70% QoQ % 1.51% -0.50% 6.07% -1.41% -2.54% 10.08% - Horiz. % 113.31% 111.63% 112.19% 105.77% 107.28% 110.08% 100.00%
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.64% QoQ % 0.00% 0.00% 0.00% -2.44% 2.50% -2.44% - Horiz. % 97.56% 97.56% 97.56% 97.56% 100.00% 97.56% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 8,984 - - 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% 100.00%
Div Payout % - % 292.46 % - % - % - % 248.05 % 248.81 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.31% - Horiz. % 0.00% 117.54% 0.00% 0.00% 0.00% 99.69% 100.00%
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 449,216 449,216 449,216 449,216 460,449 449,220 460,463 -1.64% QoQ % 0.00% 0.00% 0.00% -2.44% 2.50% -2.44% - Horiz. % 97.56% 97.56% 97.56% 97.56% 100.00% 97.56% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,047 1,123,050 1,123,082 -0.00% 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 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 2.02 % 1.55 % -0.70 % 0.27 % -2.66 % 1.85 % 2.03 % -0.33% QoQ % 30.32% 321.43% -359.26% 110.15% -243.78% -8.87% - Horiz. % 99.51% 76.35% -34.48% 13.30% -131.03% 91.13% 100.00%
ROE 0.91 % 0.68 % -0.30 % 0.11 % -1.05 % 0.81 % 0.78 % 10.83% QoQ % 33.82% 326.67% -372.73% 110.48% -229.63% 3.85% - Horiz. % 116.67% 87.18% -38.46% 14.10% -134.62% 103.85% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 17.95 17.60 17.30 16.46 16.22 17.41 15.84 8.70% QoQ % 1.99% 1.73% 5.10% 1.48% -6.84% 9.91% - Horiz. % 113.32% 111.11% 109.22% 103.91% 102.40% 109.91% 100.00%
EPS 0.40 0.30 -0.12 0.04 -0.40 0.30 0.30 21.16% QoQ % 33.33% 350.00% -400.00% 110.00% -233.33% 0.00% - Horiz. % 133.33% 100.00% -40.00% 13.33% -133.33% 100.00% 100.00%
DPS 0.00 0.80 0.00 0.00 0.80 0.80 0.80 - 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% 100.00%
NAPS 0.4000 0.4000 0.4000 0.4000 0.4100 0.4000 0.4100 -1.63% QoQ % 0.00% 0.00% 0.00% -2.44% 2.50% -2.44% - Horiz. % 97.56% 97.56% 97.56% 97.56% 100.00% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 17.95 17.60 17.29 16.46 16.22 17.41 15.84 8.70% QoQ % 1.99% 1.79% 5.04% 1.48% -6.84% 9.91% - Horiz. % 113.32% 111.11% 109.15% 103.91% 102.40% 109.91% 100.00%
EPS 0.36 0.27 -0.12 0.04 -0.43 0.32 0.32 8.18% QoQ % 33.33% 325.00% -400.00% 109.30% -234.38% 0.00% - Horiz. % 112.50% 84.38% -37.50% 12.50% -134.38% 100.00% 100.00%
DPS 0.00 0.80 0.00 0.00 0.80 0.80 0.80 - 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% 100.00%
NAPS 0.3999 0.3999 0.3999 0.3999 0.4099 0.3999 0.4100 -1.65% QoQ % 0.00% 0.00% 0.00% -2.44% 2.50% -2.46% - Horiz. % 97.54% 97.54% 97.54% 97.54% 99.98% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.4700 0.4800 0.5000 0.4100 0.4550 0.5000 0.5250 -
P/RPS 2.62 2.73 2.89 2.49 2.80 2.87 3.31 -14.44% QoQ % -4.03% -5.54% 16.06% -11.07% -2.44% -13.29% - Horiz. % 79.15% 82.48% 87.31% 75.23% 84.59% 86.71% 100.00%
P/EPS 129.53 175.48 -414.41 915.40 -105.31 155.03 163.28 -14.32% QoQ % -26.19% 142.34% -145.27% 969.24% -167.93% -5.05% - Horiz. % 79.33% 107.47% -253.80% 560.63% -64.50% 94.95% 100.00%
EY 0.77 0.57 -0.24 0.11 -0.95 0.65 0.61 16.82% QoQ % 35.09% 337.50% -318.18% 111.58% -246.15% 6.56% - Horiz. % 126.23% 93.44% -39.34% 18.03% -155.74% 106.56% 100.00%
DY 0.00 1.67 0.00 0.00 1.76 1.60 1.52 - QoQ % 0.00% 0.00% 0.00% 0.00% 10.00% 5.26% - Horiz. % 0.00% 109.87% 0.00% 0.00% 115.79% 105.26% 100.00%
P/NAPS 1.18 1.20 1.25 1.03 1.11 1.25 1.28 -5.28% QoQ % -1.67% -4.00% 21.36% -7.21% -11.20% -2.34% - Horiz. % 92.19% 93.75% 97.66% 80.47% 86.72% 97.66% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 20/03/20 20/12/19 27/09/19 26/06/19 29/03/19 07/12/18 -
Price 0.4950 0.3450 0.5400 0.4550 0.4200 0.4950 0.5200 -
P/RPS 2.76 1.96 3.12 2.76 2.59 2.84 3.28 -10.88% QoQ % 40.82% -37.18% 13.04% 6.56% -8.80% -13.41% - Horiz. % 84.15% 59.76% 95.12% 84.15% 78.96% 86.59% 100.00%
P/EPS 136.42 126.12 -447.56 1,015.87 -97.21 153.48 161.73 -10.74% QoQ % 8.17% 128.18% -144.06% 1,145.03% -163.34% -5.10% - Horiz. % 84.35% 77.98% -276.73% 628.13% -60.11% 94.90% 100.00%
EY 0.73 0.79 -0.22 0.10 -1.03 0.65 0.62 11.51% QoQ % -7.59% 459.09% -320.00% 109.71% -258.46% 4.84% - Horiz. % 117.74% 127.42% -35.48% 16.13% -166.13% 104.84% 100.00%
DY 0.00 2.32 0.00 0.00 1.90 1.62 1.54 - QoQ % 0.00% 0.00% 0.00% 0.00% 17.28% 5.19% - Horiz. % 0.00% 150.65% 0.00% 0.00% 123.38% 105.19% 100.00%
P/NAPS 1.24 0.86 1.35 1.14 1.02 1.24 1.27 -1.58% QoQ % 44.19% -36.30% 18.42% 11.76% -17.74% -2.36% - Horiz. % 97.64% 67.72% 106.30% 89.76% 80.31% 97.64% 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-Q1 2020 Financial Results.pdf 
