[NTPM] QoQ TTM Result on 2023-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 879,258 874,963 868,289 854,129 847,903 808,341 764,899 9.71% QoQ % 0.49% 0.77% 1.66% 0.73% 4.89% 5.68% - Horiz. % 114.95% 114.39% 113.52% 111.67% 110.85% 105.68% 100.00%
PBT 2,680 -135 174 -1,624 15,050 26,642 43,488 -84.32% QoQ % 2,085.19% -177.59% 110.71% -110.79% -43.51% -38.74% - Horiz. % 6.16% -0.31% 0.40% -3.73% 34.61% 61.26% 100.00%
Tax -10,017 -6,661 -6,055 -4,620 -8,357 -13,106 -15,243 -24.36% QoQ % -50.38% -10.01% -31.06% 44.72% 36.24% 14.02% - Horiz. % 65.72% 43.70% 39.72% 30.31% 54.83% 85.98% 100.00%
NP -7,337 -6,796 -5,881 -6,244 6,693 13,536 28,245 - QoQ % -7.96% -15.56% 5.81% -193.29% -50.55% -52.08% - Horiz. % -25.98% -24.06% -20.82% -22.11% 23.70% 47.92% 100.00%
NP to SH -7,337 -6,796 -5,881 -6,244 6,693 13,536 28,245 - QoQ % -7.96% -15.56% 5.81% -193.29% -50.55% -52.08% - Horiz. % -25.98% -24.06% -20.82% -22.11% 23.70% 47.92% 100.00%
Tax Rate 373.77 % - % 3,479.89 % - % 55.53 % 49.19 % 35.05 % 382.40% QoQ % 0.00% 0.00% 0.00% 0.00% 12.89% 40.34% - Horiz. % 1,066.39% 0.00% 9,928.36% 0.00% 158.43% 140.34% 100.00%
Total Cost 886,595 881,759 874,170 860,373 841,210 794,805 736,654 13.11% QoQ % 0.55% 0.87% 1.60% 2.28% 5.84% 7.89% - Horiz. % 120.35% 119.70% 118.67% 116.79% 114.19% 107.89% 100.00%
Net Worth 505,367 505,367 505,367 505,367 505,367 516,598 516,598 -1.45% QoQ % 0.00% 0.00% 0.00% 0.00% -2.17% 0.00% - Horiz. % 97.83% 97.83% 97.83% 97.83% 97.83% 100.00% 100.00%
Dividend 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 8,984 0 8,984 8,984 8,984 17,968 17,968 -36.92% QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 50.00% 0.00% 50.00% 50.00% 50.00% 100.00% 100.00%
Div Payout % - % - % - % - % 134.23 % 132.75 % 63.62 % - QoQ % 0.00% 0.00% 0.00% 0.00% 1.11% 108.66% - Horiz. % 0.00% 0.00% 0.00% 0.00% 210.99% 208.66% 100.00%
Equity 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 505,367 505,367 505,367 505,367 505,367 516,598 516,598 -1.45% QoQ % 0.00% 0.00% 0.00% 0.00% -2.17% 0.00% - Horiz. % 97.83% 97.83% 97.83% 97.83% 97.83% 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 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin -0.83 % -0.78 % -0.68 % -0.73 % 0.79 % 1.67 % 3.69 % - QoQ % -6.41% -14.71% 6.85% -192.41% -52.69% -54.74% - Horiz. % -22.49% -21.14% -18.43% -19.78% 21.41% 45.26% 100.00%
ROE -1.45 % -1.34 % -1.16 % -1.24 % 1.32 % 2.62 % 5.47 % - QoQ % -8.21% -15.52% 6.45% -193.94% -49.62% -52.10% - Horiz. % -26.51% -24.50% -21.21% -22.67% 24.13% 47.90% 100.00%
Per Share 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 78.29 77.91 77.32 76.06 75.50 71.98 68.11 9.70% QoQ % 0.49% 0.76% 1.66% 0.74% 4.89% 5.68% - Horiz. % 114.95% 114.39% 113.52% 111.67% 110.85% 105.68% 100.00%
EPS -0.65 -0.61 -0.52 -0.56 0.60 1.21 2.52 - QoQ % -6.56% -17.31% 7.14% -193.33% -50.41% -51.98% - Horiz. % -25.79% -24.21% -20.63% -22.22% 23.81% 48.02% 100.00%
DPS 0.80 0.00 0.80 0.80 0.80 1.60 1.60 -36.92% QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 50.00% 0.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.4500 0.4500 0.4500 0.4500 0.4500 0.4600 0.4600 -1.45% QoQ % 0.00% 0.00% 0.00% 0.00% -2.17% 0.00% - Horiz. % 97.83% 97.83% 97.83% 97.83% 97.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 78.28 77.90 77.30 76.04 75.49 71.97 68.10 9.70% QoQ % 0.49% 0.78% 1.66% 0.73% 4.89% 5.68% - Horiz. % 114.95% 114.39% 113.51% 111.66% 110.85% 105.68% 100.00%
EPS -0.65 -0.61 -0.52 -0.56 0.60 1.21 2.51 - QoQ % -6.56% -17.31% 7.14% -193.33% -50.41% -51.79% - Horiz. % -25.90% -24.30% -20.72% -22.31% 23.90% 48.21% 100.00%
DPS 0.80 0.00 0.80 0.80 0.80 1.60 1.60 -36.92% QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 50.00% 0.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.4499 0.4499 0.4499 0.4499 0.4499 0.4599 0.4599 -1.45% QoQ % 0.00% 0.00% 0.00% 0.00% -2.17% 0.00% - Horiz. % 97.83% 97.83% 97.83% 97.83% 97.83% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.4050 0.4100 0.4500 0.4400 0.3600 0.4250 0.4450 -
P/RPS 0.52 0.53 0.58 0.58 0.48 0.59 0.65 -13.79% QoQ % -1.89% -8.62% 0.00% 20.83% -18.64% -9.23% - Horiz. % 80.00% 81.54% 89.23% 89.23% 73.85% 90.77% 100.00%
P/EPS -61.99 -67.75 -85.93 -79.14 60.41 35.26 17.69 - QoQ % 8.50% 21.16% -8.58% -231.00% 71.33% 99.32% - Horiz. % -350.42% -382.98% -485.75% -447.37% 341.49% 199.32% 100.00%
EY -1.61 -1.48 -1.16 -1.26 1.66 2.84 5.65 - QoQ % -8.78% -27.59% 7.94% -175.90% -41.55% -49.73% - Horiz. % -28.50% -26.19% -20.53% -22.30% 29.38% 50.27% 100.00%
DY 1.98 0.00 1.78 1.82 2.22 3.76 3.60 -32.80% QoQ % 0.00% 0.00% -2.20% -18.02% -40.96% 4.44% - Horiz. % 55.00% 0.00% 49.44% 50.56% 61.67% 104.44% 100.00%
P/NAPS 0.90 0.91 1.00 0.98 0.80 0.92 0.97 -4.86% QoQ % -1.10% -9.00% 2.04% 22.50% -13.04% -5.15% - Horiz. % 92.78% 93.81% 103.09% 101.03% 82.47% 94.85% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 18/12/23 25/09/23 26/06/23 13/03/23 19/12/22 23/09/22 28/06/22 -
Price 0.4000 0.4200 0.4200 0.4600 0.4500 0.4250 0.4350 -
P/RPS 0.51 0.54 0.54 0.60 0.60 0.59 0.64 -14.01% QoQ % -5.56% 0.00% -10.00% 0.00% 1.69% -7.81% - Horiz. % 79.69% 84.38% 84.38% 93.75% 93.75% 92.19% 100.00%
P/EPS -61.23 -69.41 -80.20 -82.74 75.51 35.26 17.30 - QoQ % 11.79% 13.45% 3.07% -209.57% 114.15% 103.82% - Horiz. % -353.93% -401.21% -463.58% -478.27% 436.47% 203.82% 100.00%
EY -1.63 -1.44 -1.25 -1.21 1.32 2.84 5.78 - QoQ % -13.19% -15.20% -3.31% -191.67% -53.52% -50.87% - Horiz. % -28.20% -24.91% -21.63% -20.93% 22.84% 49.13% 100.00%
DY 2.00 0.00 1.90 1.74 1.78 3.76 3.68 -33.33% QoQ % 0.00% 0.00% 9.20% -2.25% -52.66% 2.17% - Horiz. % 54.35% 0.00% 51.63% 47.28% 48.37% 102.17% 100.00%
P/NAPS 0.89 0.93 0.93 1.02 1.00 0.92 0.95 -4.24% QoQ % -4.30% 0.00% -8.82% 2.00% 8.70% -3.16% - Horiz. % 93.68% 97.89% 97.89% 107.37% 105.26% 96.84% 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_Q3FY2023.pdf 
