[NTPM] QoQ Quarter Result on 2020-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 188,532 193,166 188,672 179,290 201,617 197,674 194,231 -1.97% QoQ % -2.40% 2.38% 5.23% -11.07% 1.99% 1.77% - Horiz. % 97.07% 99.45% 97.14% 92.31% 103.80% 101.77% 100.00%
PBT -2,246 34,884 20,449 19,384 9,988 7,385 1,931 - QoQ % -106.44% 70.59% 5.49% 94.07% 35.25% 282.44% - Horiz. % -116.31% 1,806.53% 1,058.98% 1,003.83% 517.24% 382.44% 100.00%
Tax 7,844 -5,201 -6,711 -4,740 -5,913 -4,313 -3,286 - QoQ % 250.82% 22.50% -41.58% 19.84% -37.10% -31.25% - Horiz. % -238.71% 158.28% 204.23% 144.25% 179.95% 131.25% 100.00%
NP 5,598 29,683 13,738 14,644 4,075 3,072 -1,355 - QoQ % -81.14% 116.06% -6.19% 259.36% 32.65% 326.72% - Horiz. % -413.14% -2,190.63% -1,013.87% -1,080.74% -300.74% -226.72% 100.00%
NP to SH 5,598 29,683 13,738 14,644 4,075 3,072 -1,355 - QoQ % -81.14% 116.06% -6.19% 259.36% 32.65% 326.72% - Horiz. % -413.14% -2,190.63% -1,013.87% -1,080.74% -300.74% -226.72% 100.00%
Tax Rate - % 14.91 % 32.82 % 24.45 % 59.20 % 58.40 % 170.17 % - QoQ % 0.00% -54.57% 34.23% -58.70% 1.37% -65.68% - Horiz. % 0.00% 8.76% 19.29% 14.37% 34.79% 34.32% 100.00%
Total Cost 182,934 163,483 174,934 164,646 197,542 194,602 195,586 -4.36% QoQ % 11.90% -6.55% 6.25% -16.65% 1.51% -0.50% - Horiz. % 93.53% 83.59% 89.44% 84.18% 101.00% 99.50% 100.00%
Net Worth 494,137 494,137 471,676 460,446 449,216 449,216 449,216 6.57% QoQ % 0.00% 4.76% 2.44% 2.50% 0.00% 0.00% - Horiz. % 110.00% 110.00% 105.00% 102.50% 100.00% 100.00% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 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% 100.00% 100.00% 0.00% 100.00% -
Div Payout % - % 30.27 % 65.40 % 61.35 % - % 292.46 % - % - QoQ % 0.00% -53.72% 6.60% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.35% 22.36% 20.98% 0.00% 100.00% -
Equity 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 494,137 494,137 471,676 460,446 449,216 449,216 449,216 6.57% QoQ % 0.00% 4.76% 2.44% 2.50% 0.00% 0.00% - Horiz. % 110.00% 110.00% 105.00% 102.50% 100.00% 100.00% 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 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 2.97 % 15.37 % 7.28 % 8.17 % 2.02 % 1.55 % -0.70 % - QoQ % -80.68% 111.13% -10.89% 304.46% 30.32% 321.43% - Horiz. % -424.29% -2,195.71% -1,040.00% -1,167.14% -288.57% -221.43% 100.00%
ROE 1.13 % 6.01 % 2.91 % 3.18 % 0.91 % 0.68 % -0.30 % - QoQ % -81.20% 106.53% -8.49% 249.45% 33.82% 326.67% - Horiz. % -376.67% -2,003.33% -970.00% -1,060.00% -303.33% -226.67% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 16.79 17.20 16.80 15.96 17.95 17.60 17.30 -1.98% QoQ % -2.38% 2.38% 5.26% -11.09% 1.99% 1.73% - Horiz. % 97.05% 99.42% 97.11% 92.25% 103.76% 101.73% 100.00%
EPS 0.50 2.60 1.22 1.30 0.40 0.30 -0.12 - QoQ % -80.77% 113.11% -6.15% 225.00% 33.33% 350.00% - Horiz. % -416.67% -2,166.67% -1,016.67% -1,083.33% -333.33% -250.00% 100.00%
DPS 0.00 0.80 0.80 0.80 0.00 0.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.4400 0.4400 0.4200 0.4100 0.4000 0.4000 0.4000 6.57% QoQ % 0.00% 4.76% 2.44% 2.50% 0.00% 0.00% - Horiz. % 110.00% 110.00% 105.00% 102.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 16.79 17.20 16.80 15.96 17.95 17.60 17.29 -1.94% QoQ % -2.38% 2.38% 5.26% -11.09% 1.99% 1.79% - Horiz. % 97.11% 99.48% 97.17% 92.31% 103.82% 101.79% 100.00%
EPS 0.50 2.64 1.22 1.30 0.36 0.27 -0.12 - QoQ % -81.06% 116.39% -6.15% 261.11% 33.33% 325.00% - Horiz. % -416.67% -2,200.00% -1,016.67% -1,083.33% -300.00% -225.00% 100.00%
DPS 0.00 0.80 0.80 0.80 0.00 0.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.4399 0.4399 0.4199 0.4099 0.3999 0.3999 0.3999 6.57% QoQ % 0.00% 4.76% 2.44% 2.50% 0.00% 0.00% - Horiz. % 110.00% 110.00% 105.00% 102.50% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.6000 0.6600 0.7200 0.5900 0.4700 0.4800 0.5000 -
P/RPS 3.57 3.84 4.29 3.70 2.62 2.73 2.89 15.14% QoQ % -7.03% -10.49% 15.95% 41.22% -4.03% -5.54% - Horiz. % 123.53% 132.87% 148.44% 128.03% 90.66% 94.46% 100.00%
P/EPS 120.37 24.97 58.86 45.25 129.53 175.48 -414.41 - QoQ % 382.06% -57.58% 30.08% -65.07% -26.19% 142.34% - Horiz. % -29.05% -6.03% -14.20% -10.92% -31.26% -42.34% 100.00%
EY 0.83 4.00 1.70 2.21 0.77 0.57 -0.24 - QoQ % -79.25% 135.29% -23.08% 187.01% 35.09% 337.50% - Horiz. % -345.83% -1,666.67% -708.33% -920.83% -320.83% -237.50% 100.00%
DY 0.00 1.21 1.11 1.36 0.00 1.67 0.00 - QoQ % 0.00% 9.01% -18.38% 0.00% 0.00% 0.00% - Horiz. % 0.00% 72.46% 66.47% 81.44% 0.00% 100.00% -
P/NAPS 1.36 1.50 1.71 1.44 1.18 1.20 1.25 5.79% QoQ % -9.33% -12.28% 18.75% 22.03% -1.67% -4.00% - Horiz. % 108.80% 120.00% 136.80% 115.20% 94.40% 96.00% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/07/21 - 18/12/20 25/09/20 30/06/20 20/03/20 20/12/19 -
Price 0.5650 0.6100 0.8300 0.5700 0.4950 0.3450 0.5400 -
P/RPS 3.37 3.55 4.94 3.57 2.76 1.96 3.12 5.28% QoQ % -5.07% -28.14% 38.38% 29.35% 40.82% -37.18% - Horiz. % 108.01% 113.78% 158.33% 114.42% 88.46% 62.82% 100.00%
P/EPS 113.35 23.08 67.85 43.71 136.42 126.12 -447.56 - QoQ % 391.12% -65.98% 55.23% -67.96% 8.17% 128.18% - Horiz. % -25.33% -5.16% -15.16% -9.77% -30.48% -28.18% 100.00%
EY 0.88 4.33 1.47 2.29 0.73 0.79 -0.22 - QoQ % -79.68% 194.56% -35.81% 213.70% -7.59% 459.09% - Horiz. % -400.00% -1,968.18% -668.18% -1,040.91% -331.82% -359.09% 100.00%
DY 0.00 1.31 0.96 1.40 0.00 2.32 0.00 - QoQ % 0.00% 36.46% -31.43% 0.00% 0.00% 0.00% - Horiz. % 0.00% 56.47% 41.38% 60.34% 0.00% 100.00% -
P/NAPS 1.28 1.39 1.98 1.39 1.24 0.86 1.35 -3.49% QoQ % -7.91% -29.80% 42.45% 12.10% 44.19% -36.30% - Horiz. % 94.81% 102.96% 146.67% 102.96% 91.85% 63.70% 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