[NTPM] YoY Quarter Result on 2017-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 201,617 182,174 164,519 159,246 144,655 134,790 135,964 6.78% YoY % 10.67% 10.73% 3.31% 10.09% 7.32% -0.86% - Horiz. % 148.29% 133.99% 121.00% 117.12% 106.39% 99.14% 100.00%
PBT 9,988 -1,427 3,834 13,901 12,820 18,379 13,814 -5.26% YoY % 799.93% -137.22% -72.42% 8.43% -30.25% 33.05% - Horiz. % 72.30% -10.33% 27.75% 100.63% 92.80% 133.05% 100.00%
Tax -5,913 -3,425 -2,654 -4,949 -2,773 -5,204 -2,111 18.71% YoY % -72.64% -29.05% 46.37% -78.47% 46.71% -146.52% - Horiz. % 280.10% 162.25% 125.72% 234.44% 131.36% 246.52% 100.00%
NP 4,075 -4,852 1,180 8,952 10,047 13,175 11,703 -16.11% YoY % 183.99% -511.19% -86.82% -10.90% -23.74% 12.58% - Horiz. % 34.82% -41.46% 10.08% 76.49% 85.85% 112.58% 100.00%
NP to SH 4,075 -4,852 1,180 8,952 10,047 13,175 11,703 -16.11% YoY % 183.99% -511.19% -86.82% -10.90% -23.74% 12.58% - Horiz. % 34.82% -41.46% 10.08% 76.49% 85.85% 112.58% 100.00%
Tax Rate 59.20 % - % 69.22 % 35.60 % 21.63 % 28.31 % 15.28 % 25.30% YoY % 0.00% 0.00% 94.44% 64.59% -23.60% 85.27% - Horiz. % 387.43% 0.00% 453.01% 232.98% 141.56% 185.27% 100.00%
Total Cost 197,542 187,026 163,339 150,294 134,608 121,615 124,261 8.02% YoY % 5.62% 14.50% 8.68% 11.65% 10.68% -2.13% - Horiz. % 158.97% 150.51% 131.45% 120.95% 108.33% 97.87% 100.00%
Net Worth 449,216 460,449 460,473 449,250 413,043 351,333 351,090 4.19% YoY % -2.44% -0.01% 2.50% 8.77% 17.56% 0.07% - Horiz. % 127.95% 131.15% 131.16% 127.96% 117.65% 100.07% 100.00%
Dividend 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - 8,984 8,984 8,985 8,930 - 16,969 - YoY % 0.00% -0.01% -0.00% 0.61% 0.00% 0.00% - Horiz. % 0.00% 52.94% 52.95% 52.95% 52.63% 0.00% 100.00%
Div Payout % - % - % 761.43 % 100.37 % 88.89 % - % 145.00 % - YoY % 0.00% 0.00% 658.62% 12.91% 0.00% 0.00% - Horiz. % 0.00% 0.00% 525.12% 69.22% 61.30% 0.00% 100.00%
Equity 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 449,216 460,449 460,473 449,250 413,043 351,333 351,090 4.19% YoY % -2.44% -0.01% 2.50% 8.77% 17.56% 0.07% - Horiz. % 127.95% 131.15% 131.16% 127.96% 117.65% 100.07% 100.00%
NOSH 1,123,040 1,123,047 1,123,106 1,123,125 1,116,333 1,097,916 1,170,300 -0.68% YoY % -0.00% -0.01% -0.00% 0.61% 1.68% -6.19% - Horiz. % 95.96% 95.96% 95.97% 95.97% 95.39% 93.81% 100.00%
Ratio Analysis 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 2.02 % -2.66 % 0.72 % 5.62 % 6.95 % 9.77 % 8.61 % -21.45% YoY % 175.94% -469.44% -87.19% -19.14% -28.86% 13.47% - Horiz. % 23.46% -30.89% 8.36% 65.27% 80.72% 113.47% 100.00%
ROE 0.91 % -1.05 % 0.26 % 1.99 % 2.43 % 3.75 % 3.33 % -19.43% YoY % 186.67% -503.85% -86.93% -18.11% -35.20% 12.61% - Horiz. % 27.33% -31.53% 7.81% 59.76% 72.97% 112.61% 100.00%
Per Share 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 17.95 16.22 14.65 14.18 12.96 12.28 11.62 7.51% YoY % 10.67% 10.72% 3.31% 9.41% 5.54% 5.68% - Horiz. % 154.48% 139.59% 126.08% 122.03% 111.53% 105.68% 100.00%
EPS 0.40 -0.40 0.11 0.80 0.90 1.20 1.00 -14.15% YoY % 200.00% -463.64% -86.25% -11.11% -25.00% 20.00% - Horiz. % 40.00% -40.00% 11.00% 80.00% 90.00% 120.00% 100.00%
DPS 0.00 0.80 0.80 0.80 0.80 0.00 1.45 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 55.17% 55.17% 55.17% 55.17% 0.00% 100.00%
NAPS 0.4000 0.4100 0.4100 0.4000 0.3700 0.3200 0.3000 4.91% YoY % -2.44% 0.00% 2.50% 8.11% 15.63% 6.67% - Horiz. % 133.33% 136.67% 136.67% 133.33% 123.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 17.95 16.22 14.65 14.18 12.88 12.00 12.11 6.77% YoY % 10.67% 10.72% 3.31% 10.09% 7.33% -0.91% - Horiz. % 148.22% 133.94% 120.97% 117.09% 106.36% 99.09% 100.00%
EPS 0.36 -0.43 0.11 0.80 0.89 1.17 1.04 -16.19% YoY % 183.72% -490.91% -86.25% -10.11% -23.93% 12.50% - Horiz. % 34.62% -41.35% 10.58% 76.92% 85.58% 112.50% 100.00%
DPS 0.00 0.80 0.80 0.80 0.80 0.00 1.51 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 52.98% 52.98% 52.98% 52.98% 0.00% 100.00%
NAPS 0.3999 0.4099 0.4100 0.4000 0.3677 0.3128 0.3126 4.19% YoY % -2.44% -0.02% 2.50% 8.78% 17.55% 0.06% - Horiz. % 127.93% 131.13% 131.16% 127.96% 117.63% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.4700 0.4550 0.5450 0.8500 0.9600 0.7200 0.8650 -
P/RPS 2.62 2.80 3.72 5.99 7.41 5.86 7.45 -15.97% YoY % -6.43% -24.73% -37.90% -19.16% 26.45% -21.34% - Horiz. % 35.17% 37.58% 49.93% 80.40% 99.46% 78.66% 100.00%
P/EPS 129.53 -105.31 518.72 106.64 106.67 60.00 86.50 6.95% YoY % 223.00% -120.30% 386.42% -0.03% 77.78% -30.64% - Horiz. % 149.75% -121.75% 599.68% 123.28% 123.32% 69.36% 100.00%
EY 0.77 -0.95 0.19 0.94 0.94 1.67 1.16 -6.60% YoY % 181.05% -600.00% -79.79% 0.00% -43.71% 43.97% - Horiz. % 66.38% -81.90% 16.38% 81.03% 81.03% 143.97% 100.00%
DY 0.00 1.76 1.47 0.94 0.83 0.00 1.68 - YoY % 0.00% 19.73% 56.38% 13.25% 0.00% 0.00% - Horiz. % 0.00% 104.76% 87.50% 55.95% 49.40% 0.00% 100.00%
P/NAPS 1.18 1.11 1.33 2.13 2.59 2.25 2.88 -13.81% YoY % 6.31% -16.54% -37.56% -17.76% 15.11% -21.88% - Horiz. % 40.97% 38.54% 46.18% 73.96% 89.93% 78.12% 100.00%
Price Multiplier on Announcement Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/06/20 26/06/19 26/06/18 30/06/17 23/06/16 22/06/15 20/06/14 -
Price 0.4950 0.4200 0.5350 0.7950 0.8800 0.7000 0.8750 -
P/RPS 2.76 2.59 3.65 5.61 6.79 5.70 7.53 -15.39% YoY % 6.56% -29.04% -34.94% -17.38% 19.12% -24.30% - Horiz. % 36.65% 34.40% 48.47% 74.50% 90.17% 75.70% 100.00%
P/EPS 136.42 -97.21 509.20 99.74 97.78 58.33 87.50 7.68% YoY % 240.34% -119.09% 410.53% 2.00% 67.63% -33.34% - Horiz. % 155.91% -111.10% 581.94% 113.99% 111.75% 66.66% 100.00%
EY 0.73 -1.03 0.20 1.00 1.02 1.71 1.14 -7.15% YoY % 170.87% -615.00% -80.00% -1.96% -40.35% 50.00% - Horiz. % 64.04% -90.35% 17.54% 87.72% 89.47% 150.00% 100.00%
DY 0.00 1.90 1.50 1.01 0.91 0.00 1.66 - YoY % 0.00% 26.67% 48.51% 10.99% 0.00% 0.00% - Horiz. % 0.00% 114.46% 90.36% 60.84% 54.82% 0.00% 100.00%
P/NAPS 1.24 1.02 1.30 1.99 2.38 2.19 2.92 -13.29% YoY % 21.57% -21.54% -34.67% -16.39% 8.68% -25.00% - Horiz. % 42.47% 34.93% 44.52% 68.15% 81.51% 75.00% 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_Amended 4th Quarterly Result and year ended 30 April 2017.pdf 
