[NTPM] QoQ Quarter Result on 2020-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 173,762 188,532 193,166 188,672 179,290 201,617 197,674 -8.24% QoQ % -7.83% -2.40% 2.38% 5.23% -11.07% 1.99% - Horiz. % 87.90% 95.38% 97.72% 95.45% 90.70% 101.99% 100.00%
PBT 19,599 -2,246 34,884 20,449 19,384 9,988 7,385 91.80% QoQ % 972.62% -106.44% 70.59% 5.49% 94.07% 35.25% - Horiz. % 265.39% -30.41% 472.36% 276.90% 262.48% 135.25% 100.00%
Tax -3,810 7,844 -5,201 -6,711 -4,740 -5,913 -4,313 -7.94% QoQ % -148.57% 250.82% 22.50% -41.58% 19.84% -37.10% - Horiz. % 88.34% -181.87% 120.59% 155.60% 109.90% 137.10% 100.00%
NP 15,789 5,598 29,683 13,738 14,644 4,075 3,072 198.12% QoQ % 182.05% -81.14% 116.06% -6.19% 259.36% 32.65% - Horiz. % 513.96% 182.23% 966.24% 447.20% 476.69% 132.65% 100.00%
NP to SH 15,789 5,598 29,683 13,738 14,644 4,075 3,072 198.12% QoQ % 182.05% -81.14% 116.06% -6.19% 259.36% 32.65% - Horiz. % 513.96% 182.23% 966.24% 447.20% 476.69% 132.65% 100.00%
Tax Rate 19.44 % - % 14.91 % 32.82 % 24.45 % 59.20 % 58.40 % -52.00% QoQ % 0.00% 0.00% -54.57% 34.23% -58.70% 1.37% - Horiz. % 33.29% 0.00% 25.53% 56.20% 41.87% 101.37% 100.00%
Total Cost 157,973 182,934 163,483 174,934 164,646 197,542 194,602 -12.99% QoQ % -13.64% 11.90% -6.55% 6.25% -16.65% 1.51% - Horiz. % 81.18% 94.00% 84.01% 89.89% 84.61% 101.51% 100.00%
Net Worth 505,367 494,137 494,137 471,676 460,446 449,216 449,216 8.18% QoQ % 2.27% 0.00% 4.76% 2.44% 2.50% 0.00% - Horiz. % 112.50% 110.00% 110.00% 105.00% 102.50% 100.00% 100.00%
Dividend 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 8,984 - 8,984 8,984 8,984 - 8,984 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Div Payout % 56.90 % - % 30.27 % 65.40 % 61.35 % - % 292.46 % -66.46% QoQ % 0.00% 0.00% -53.72% 6.60% 0.00% 0.00% - Horiz. % 19.46% 0.00% 10.35% 22.36% 20.98% 0.00% 100.00%
Equity 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 505,367 494,137 494,137 471,676 460,446 449,216 449,216 8.18% QoQ % 2.27% 0.00% 4.76% 2.44% 2.50% 0.00% - Horiz. % 112.50% 110.00% 110.00% 105.00% 102.50% 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 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 9.09 % 2.97 % 15.37 % 7.28 % 8.17 % 2.02 % 1.55 % 225.55% QoQ % 206.06% -80.68% 111.13% -10.89% 304.46% 30.32% - Horiz. % 586.45% 191.61% 991.61% 469.68% 527.10% 130.32% 100.00%
ROE 3.12 % 1.13 % 6.01 % 2.91 % 3.18 % 0.91 % 0.68 % 176.38% QoQ % 176.11% -81.20% 106.53% -8.49% 249.45% 33.82% - Horiz. % 458.82% 166.18% 883.82% 427.94% 467.65% 133.82% 100.00%
Per Share 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.47 16.79 17.20 16.80 15.96 17.95 17.60 -8.25% QoQ % -7.86% -2.38% 2.38% 5.26% -11.09% 1.99% - Horiz. % 87.90% 95.40% 97.73% 95.45% 90.68% 101.99% 100.00%
EPS 1.40 0.50 2.60 1.22 1.30 0.40 0.30 179.52% QoQ % 180.00% -80.77% 113.11% -6.15% 225.00% 33.33% - Horiz. % 466.67% 166.67% 866.67% 406.67% 433.33% 133.33% 100.00%
DPS 0.80 0.00 0.80 0.80 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.4500 0.4400 0.4400 0.4200 0.4100 0.4000 0.4000 8.18% QoQ % 2.27% 0.00% 4.76% 2.44% 2.50% 0.00% - Horiz. % 112.50% 110.00% 110.00% 105.00% 102.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.47 16.79 17.20 16.80 15.96 17.95 17.60 -8.25% QoQ % -7.86% -2.38% 2.38% 5.26% -11.09% 1.99% - Horiz. % 87.90% 95.40% 97.73% 95.45% 90.68% 101.99% 100.00%
EPS 1.41 0.50 2.64 1.22 1.30 0.36 0.27 201.31% QoQ % 182.00% -81.06% 116.39% -6.15% 261.11% 33.33% - Horiz. % 522.22% 185.19% 977.78% 451.85% 481.48% 133.33% 100.00%
DPS 0.80 0.00 0.80 0.80 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.4499 0.4399 0.4399 0.4199 0.4099 0.3999 0.3999 8.18% QoQ % 2.27% 0.00% 4.76% 2.44% 2.50% 0.00% - Horiz. % 112.50% 110.00% 110.00% 105.00% 102.50% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.5000 0.6000 0.6600 0.7200 0.5900 0.4700 0.4800 -
P/RPS 3.23 3.57 3.84 4.29 3.70 2.62 2.73 11.88% QoQ % -9.52% -7.03% -10.49% 15.95% 41.22% -4.03% - Horiz. % 118.32% 130.77% 140.66% 157.14% 135.53% 95.97% 100.00%
P/EPS 35.56 120.37 24.97 58.86 45.25 129.53 175.48 -65.53% QoQ % -70.46% 382.06% -57.58% 30.08% -65.07% -26.19% - Horiz. % 20.26% 68.59% 14.23% 33.54% 25.79% 73.81% 100.00%
EY 2.81 0.83 4.00 1.70 2.21 0.77 0.57 189.94% QoQ % 238.55% -79.25% 135.29% -23.08% 187.01% 35.09% - Horiz. % 492.98% 145.61% 701.75% 298.25% 387.72% 135.09% 100.00%
DY 1.60 0.00 1.21 1.11 1.36 0.00 1.67 -2.82% QoQ % 0.00% 0.00% 9.01% -18.38% 0.00% 0.00% - Horiz. % 95.81% 0.00% 72.46% 66.47% 81.44% 0.00% 100.00%
P/NAPS 1.11 1.36 1.50 1.71 1.44 1.18 1.20 -5.07% QoQ % -18.38% -9.33% -12.28% 18.75% 22.03% -1.67% - Horiz. % 92.50% 113.33% 125.00% 142.50% 120.00% 98.33% 100.00%
Price Multiplier on Announcement Date 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 24/09/21 23/07/21 - 18/12/20 25/09/20 30/06/20 20/03/20 -
Price 0.4900 0.5650 0.6100 0.8300 0.5700 0.4950 0.3450 -
P/RPS 3.17 3.37 3.55 4.94 3.57 2.76 1.96 37.83% QoQ % -5.93% -5.07% -28.14% 38.38% 29.35% 40.82% - Horiz. % 161.73% 171.94% 181.12% 252.04% 182.14% 140.82% 100.00%
P/EPS 34.85 113.35 23.08 67.85 43.71 136.42 126.12 -57.61% QoQ % -69.25% 391.12% -65.98% 55.23% -67.96% 8.17% - Horiz. % 27.63% 89.87% 18.30% 53.80% 34.66% 108.17% 100.00%
EY 2.87 0.88 4.33 1.47 2.29 0.73 0.79 136.51% QoQ % 226.14% -79.68% 194.56% -35.81% 213.70% -7.59% - Horiz. % 363.29% 111.39% 548.10% 186.08% 289.87% 92.41% 100.00%
DY 1.63 0.00 1.31 0.96 1.40 0.00 2.32 -20.99% QoQ % 0.00% 0.00% 36.46% -31.43% 0.00% 0.00% - Horiz. % 70.26% 0.00% 56.47% 41.38% 60.34% 0.00% 100.00%
P/NAPS 1.09 1.28 1.39 1.98 1.39 1.24 0.86 17.13% QoQ % -14.84% -7.91% -29.80% 42.45% 12.10% 44.19% - Horiz. % 126.74% 148.84% 161.63% 230.23% 161.63% 144.19% 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_Q2FY2021.pdf 
