[NTPM] YoY Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 215,001 200,841 188,532 201,617 182,174 164,519 159,246 5.13% YoY % 7.05% 6.53% -6.49% 10.67% 10.73% 3.31% - Horiz. % 135.01% 126.12% 118.39% 126.61% 114.40% 103.31% 100.00%
PBT 8,822 7,024 -2,246 9,988 -1,427 3,834 13,901 -7.30% YoY % 25.60% 412.73% -122.49% 799.93% -137.22% -72.42% - Horiz. % 63.46% 50.53% -16.16% 71.85% -10.27% 27.58% 100.00%
Tax -4,971 -3,536 7,844 -5,913 -3,425 -2,654 -4,949 0.07% YoY % -40.58% -145.08% 232.66% -72.64% -29.05% 46.37% - Horiz. % 100.44% 71.45% -158.50% 119.48% 69.21% 53.63% 100.00%
NP 3,851 3,488 5,598 4,075 -4,852 1,180 8,952 -13.11% YoY % 10.41% -37.69% 37.37% 183.99% -511.19% -86.82% - Horiz. % 43.02% 38.96% 62.53% 45.52% -54.20% 13.18% 100.00%
NP to SH 3,851 3,488 5,598 4,075 -4,852 1,180 8,952 -13.11% YoY % 10.41% -37.69% 37.37% 183.99% -511.19% -86.82% - Horiz. % 43.02% 38.96% 62.53% 45.52% -54.20% 13.18% 100.00%
Tax Rate 56.35 % 50.34 % - % 59.20 % - % 69.22 % 35.60 % 7.95% YoY % 11.94% 0.00% 0.00% 0.00% 0.00% 94.44% - Horiz. % 158.29% 141.40% 0.00% 166.29% 0.00% 194.44% 100.00%
Total Cost 211,150 197,353 182,934 197,542 187,026 163,339 150,294 5.83% YoY % 6.99% 7.88% -7.39% 5.62% 14.50% 8.68% - Horiz. % 140.49% 131.31% 121.72% 131.44% 124.44% 108.68% 100.00%
Net Worth 505,367 516,598 494,137 449,216 460,449 460,473 449,250 1.98% YoY % -2.17% 4.55% 10.00% -2.44% -0.01% 2.50% - Horiz. % 112.49% 114.99% 109.99% 99.99% 102.49% 102.50% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - 8,984 8,984 8,985 - YoY % 0.00% 0.00% 0.00% 0.00% -0.01% -0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 99.99% 100.00% 100.00%
Div Payout % - % - % - % - % - % 761.43 % 100.37 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 658.62% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 758.62% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 505,367 516,598 494,137 449,216 460,449 460,473 449,250 1.98% YoY % -2.17% 4.55% 10.00% -2.44% -0.01% 2.50% - Horiz. % 112.49% 114.99% 109.99% 99.99% 102.49% 102.50% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,047 1,123,106 1,123,125 -0.00% YoY % 0.00% 0.00% 0.00% -0.00% -0.01% -0.00% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 1.79 % 1.74 % 2.97 % 2.02 % -2.66 % 0.72 % 5.62 % -17.35% YoY % 2.87% -41.41% 47.03% 175.94% -469.44% -87.19% - Horiz. % 31.85% 30.96% 52.85% 35.94% -47.33% 12.81% 100.00%
ROE 0.76 % 0.68 % 1.13 % 0.91 % -1.05 % 0.26 % 1.99 % -14.82% YoY % 11.76% -39.82% 24.18% 186.67% -503.85% -86.93% - Horiz. % 38.19% 34.17% 56.78% 45.73% -52.76% 13.07% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 19.14 17.88 16.79 17.95 16.22 14.65 14.18 5.12% YoY % 7.05% 6.49% -6.46% 10.67% 10.72% 3.31% - Horiz. % 134.98% 126.09% 118.41% 126.59% 114.39% 103.31% 100.00%
EPS 0.30 0.30 0.50 0.40 -0.40 0.11 0.80 -15.07% YoY % 0.00% -40.00% 25.00% 200.00% -463.64% -86.25% - Horiz. % 37.50% 37.50% 62.50% 50.00% -50.00% 13.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.4500 0.4600 0.4400 0.4000 0.4100 0.4100 0.4000 1.98% YoY % -2.17% 4.55% 10.00% -2.44% 0.00% 2.50% - Horiz. % 112.50% 115.00% 110.00% 100.00% 102.50% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 19.14 17.88 16.79 17.95 16.22 14.65 14.18 5.12% YoY % 7.05% 6.49% -6.46% 10.67% 10.72% 3.31% - Horiz. % 134.98% 126.09% 118.41% 126.59% 114.39% 103.31% 100.00%
EPS 0.34 0.31 0.50 0.36 -0.43 0.11 0.80 -13.29% YoY % 9.68% -38.00% 38.89% 183.72% -490.91% -86.25% - Horiz. % 42.50% 38.75% 62.50% 45.00% -53.75% 13.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.4499 0.4599 0.4399 0.3999 0.4099 0.4100 0.4000 1.98% YoY % -2.17% 4.55% 10.00% -2.44% -0.02% 2.50% - Horiz. % 112.47% 114.97% 109.98% 99.97% 102.47% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.4500 0.4450 0.6000 0.4700 0.4550 0.5450 0.8500 -
P/RPS 2.35 2.49 3.57 2.62 2.80 3.72 5.99 -14.43% YoY % -5.62% -30.25% 36.26% -6.43% -24.73% -37.90% - Horiz. % 39.23% 41.57% 59.60% 43.74% 46.74% 62.10% 100.00%
P/EPS 131.23 143.28 120.37 129.53 -105.31 518.72 106.64 3.52% YoY % -8.41% 19.03% -7.07% 223.00% -120.30% 386.42% - Horiz. % 123.06% 134.36% 112.88% 121.46% -98.75% 486.42% 100.00%
EY 0.76 0.70 0.83 0.77 -0.95 0.19 0.94 -3.48% YoY % 8.57% -15.66% 7.79% 181.05% -600.00% -79.79% - Horiz. % 80.85% 74.47% 88.30% 81.91% -101.06% 20.21% 100.00%
DY 0.00 0.00 0.00 0.00 1.76 1.47 0.94 - YoY % 0.00% 0.00% 0.00% 0.00% 19.73% 56.38% - Horiz. % 0.00% 0.00% 0.00% 0.00% 187.23% 156.38% 100.00%
P/NAPS 1.00 0.97 1.36 1.18 1.11 1.33 2.13 -11.84% YoY % 3.09% -28.68% 15.25% 6.31% -16.54% -37.56% - Horiz. % 46.95% 45.54% 63.85% 55.40% 52.11% 62.44% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 28/06/22 23/07/21 30/06/20 26/06/19 26/06/18 30/06/17 -
Price 0.4200 0.4350 0.5650 0.4950 0.4200 0.5350 0.7950 -
P/RPS 2.19 2.43 3.37 2.76 2.59 3.65 5.61 -14.50% YoY % -9.88% -27.89% 22.10% 6.56% -29.04% -34.94% - Horiz. % 39.04% 43.32% 60.07% 49.20% 46.17% 65.06% 100.00%
P/EPS 122.48 140.06 113.35 136.42 -97.21 509.20 99.74 3.48% YoY % -12.55% 23.56% -16.91% 240.34% -119.09% 410.53% - Horiz. % 122.80% 140.43% 113.65% 136.78% -97.46% 510.53% 100.00%
EY 0.82 0.71 0.88 0.73 -1.03 0.20 1.00 -3.25% YoY % 15.49% -19.32% 20.55% 170.87% -615.00% -80.00% - Horiz. % 82.00% 71.00% 88.00% 73.00% -103.00% 20.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.90 1.50 1.01 - YoY % 0.00% 0.00% 0.00% 0.00% 26.67% 48.51% - Horiz. % 0.00% 0.00% 0.00% 0.00% 188.12% 148.51% 100.00%
P/NAPS 0.93 0.95 1.28 1.24 1.02 1.30 1.99 -11.90% YoY % -2.11% -25.78% 3.23% 21.57% -21.54% -34.67% - Horiz. % 46.73% 47.74% 64.32% 62.31% 51.26% 65.33% 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_Q4FY2022.pdf 
