[NTPM] YoY Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 217,204 173,762 179,290 184,894 172,403 176,150 151,431 6.19% YoY % 25.00% -3.08% -3.03% 7.25% -2.13% 16.32% - Horiz. % 143.43% 114.75% 118.40% 122.10% 113.85% 116.32% 100.00%
PBT 2,753 19,599 19,384 3,091 10,490 17,877 14,015 -23.75% YoY % -85.95% 1.11% 527.11% -70.53% -41.32% 27.56% - Horiz. % 19.64% 139.84% 138.31% 22.05% 74.85% 127.56% 100.00%
Tax -1,673 -3,810 -4,740 -2,588 -3,908 -5,758 -4,634 -15.61% YoY % 56.09% 19.62% -83.15% 33.78% 32.13% -24.26% - Horiz. % 36.10% 82.22% 102.29% 55.85% 84.33% 124.26% 100.00%
NP 1,080 15,789 14,644 503 6,582 12,119 9,381 -30.24% YoY % -93.16% 7.82% 2,811.33% -92.36% -45.69% 29.19% - Horiz. % 11.51% 168.31% 156.10% 5.36% 70.16% 129.19% 100.00%
NP to SH 1,080 15,789 14,644 503 6,582 12,119 9,381 -30.24% YoY % -93.16% 7.82% 2,811.33% -92.36% -45.69% 29.19% - Horiz. % 11.51% 168.31% 156.10% 5.36% 70.16% 129.19% 100.00%
Tax Rate 60.77 % 19.44 % 24.45 % 83.73 % 37.25 % 32.21 % 33.06 % 10.67% YoY % 212.60% -20.49% -70.80% 124.78% 15.65% -2.57% - Horiz. % 183.82% 58.80% 73.96% 253.27% 112.67% 97.43% 100.00%
Total Cost 216,124 157,973 164,646 184,391 165,821 164,031 142,050 7.24% YoY % 36.81% -4.05% -10.71% 11.20% 1.09% 15.47% - Horiz. % 152.15% 111.21% 115.91% 129.81% 116.73% 115.47% 100.00%
Net Worth 516,598 505,367 460,446 449,216 460,470 460,479 433,871 2.95% YoY % 2.22% 9.76% 2.50% -2.44% -0.00% 6.13% - Horiz. % 119.07% 116.48% 106.13% 103.54% 106.13% 106.13% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 8,984 8,984 8,984 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 831.88 % 56.90 % 61.35 % - % - % - % - % - YoY % 1,362.00% -7.25% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,355.96% 92.75% 100.00% - - - -
Equity 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 516,598 505,367 460,446 449,216 460,470 460,479 433,871 2.95% YoY % 2.22% 9.76% 2.50% -2.44% -0.00% 6.13% - Horiz. % 119.07% 116.48% 106.13% 103.54% 106.13% 106.13% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,100 1,123,120 1,172,624 -0.72% YoY % 0.00% 0.00% 0.00% -0.01% -0.00% -4.22% - Horiz. % 95.77% 95.77% 95.77% 95.77% 95.78% 95.78% 100.00%
Ratio Analysis 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 0.50 % 9.09 % 8.17 % 0.27 % 3.82 % 6.88 % 6.19 % -34.24% YoY % -94.50% 11.26% 2,925.93% -92.93% -44.48% 11.15% - Horiz. % 8.08% 146.85% 131.99% 4.36% 61.71% 111.15% 100.00%
ROE 0.21 % 3.12 % 3.18 % 0.11 % 1.43 % 2.63 % 2.16 % -32.18% YoY % -93.27% -1.89% 2,790.91% -92.31% -45.63% 21.76% - Horiz. % 9.72% 144.44% 147.22% 5.09% 66.20% 121.76% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 19.34 15.47 15.96 16.46 15.35 15.68 12.91 6.96% YoY % 25.02% -3.07% -3.04% 7.23% -2.10% 21.46% - Horiz. % 149.81% 119.83% 123.63% 127.50% 118.90% 121.46% 100.00%
EPS 0.10 1.40 1.30 0.04 0.60 1.10 0.80 -29.28% YoY % -92.86% 7.69% 3,150.00% -93.33% -45.45% 37.50% - Horiz. % 12.50% 175.00% 162.50% 5.00% 75.00% 137.50% 100.00%
DPS 0.80 0.80 0.80 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.4600 0.4500 0.4100 0.4000 0.4100 0.4100 0.3700 3.69% YoY % 2.22% 9.76% 2.50% -2.44% 0.00% 10.81% - Horiz. % 124.32% 121.62% 110.81% 108.11% 110.81% 110.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 19.34 15.47 15.96 16.46 15.35 15.68 13.48 6.20% YoY % 25.02% -3.07% -3.04% 7.23% -2.10% 16.32% - Horiz. % 143.47% 114.76% 118.40% 122.11% 113.87% 116.32% 100.00%
EPS 0.10 1.41 1.30 0.04 0.59 1.08 0.84 -29.85% YoY % -92.91% 8.46% 3,150.00% -93.22% -45.37% 28.57% - Horiz. % 11.90% 167.86% 154.76% 4.76% 70.24% 128.57% 100.00%
DPS 0.80 0.80 0.80 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.4599 0.4499 0.4099 0.3999 0.4100 0.4100 0.3863 2.95% YoY % 2.22% 9.76% 2.50% -2.46% 0.00% 6.14% - Horiz. % 119.05% 116.46% 106.11% 103.52% 106.14% 106.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.4250 0.5000 0.5900 0.4100 0.5850 0.7900 0.8400 -
P/RPS 2.20 3.23 3.70 2.49 3.81 5.04 6.50 -16.51% YoY % -31.89% -12.70% 48.59% -34.65% -24.40% -22.46% - Horiz. % 33.85% 49.69% 56.92% 38.31% 58.62% 77.54% 100.00%
P/EPS 441.94 35.56 45.25 915.40 99.82 73.21 105.00 27.05% YoY % 1,142.80% -21.41% -95.06% 817.05% 36.35% -30.28% - Horiz. % 420.90% 33.87% 43.10% 871.81% 95.07% 69.72% 100.00%
EY 0.23 2.81 2.21 0.11 1.00 1.37 0.95 -21.04% YoY % -91.81% 27.15% 1,909.09% -89.00% -27.01% 44.21% - Horiz. % 24.21% 295.79% 232.63% 11.58% 105.26% 144.21% 100.00%
DY 1.88 1.60 1.36 0.00 0.00 0.00 0.00 - YoY % 17.50% 17.65% 0.00% 0.00% 0.00% 0.00% - Horiz. % 138.24% 117.65% 100.00% - - - -
P/NAPS 0.92 1.11 1.44 1.03 1.43 1.93 2.27 -13.97% YoY % -17.12% -22.92% 39.81% -27.97% -25.91% -14.98% - Horiz. % 40.53% 48.90% 63.44% 45.37% 63.00% 85.02% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 23/09/22 24/09/21 25/09/20 27/09/19 21/09/18 21/09/17 23/09/16 -
Price 0.4250 0.4900 0.5700 0.4550 0.5450 0.7850 0.8700 -
P/RPS 2.20 3.17 3.57 2.76 3.55 5.01 6.74 -17.02% YoY % -30.60% -11.20% 29.35% -22.25% -29.14% -25.67% - Horiz. % 32.64% 47.03% 52.97% 40.95% 52.67% 74.33% 100.00%
P/EPS 441.94 34.85 43.71 1,015.87 92.99 72.75 108.75 26.31% YoY % 1,168.12% -20.27% -95.70% 992.45% 27.82% -33.10% - Horiz. % 406.38% 32.05% 40.19% 934.13% 85.51% 66.90% 100.00%
EY 0.23 2.87 2.29 0.10 1.08 1.37 0.92 -20.62% YoY % -91.99% 25.33% 2,190.00% -90.74% -21.17% 48.91% - Horiz. % 25.00% 311.96% 248.91% 10.87% 117.39% 148.91% 100.00%
DY 1.88 1.63 1.40 0.00 0.00 0.00 0.00 - YoY % 15.34% 16.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.29% 116.43% 100.00% - - - -
P/NAPS 0.92 1.09 1.39 1.14 1.33 1.91 2.35 -14.46% YoY % -15.60% -21.58% 21.93% -14.29% -30.37% -18.72% - Horiz. % 39.15% 46.38% 59.15% 48.51% 56.60% 81.28% 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-Q1 2020 Financial Results.pdf 
