Financials NTPM Holdings

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-07-11 pm EDT			5-day change	1st Jan Change
0.35 ^MYR	-1.41%		-2.78%	-7.89%

Jun. 28	NTPM Holdings Berhad Reports Earnings Results for the Fourth Quarter Ended April 30, 2024	CI
Mar. 25	NTPM Turns Profitable in Fiscal Q3	MT

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	511	527.8	673.8	499.8	505.4	393.1	-	-
Enterprise Value (EV) ¹	511	527.8	673.8	499.8	505.4	443.6	393.1	393.1
P/E ratio	56.9 x	78.3 x	-	17.8 x	-90 x	-52 x	18.9 x	10.8 x
Yield	3.52%	3.4%	4%	-	1.78%	2.03%	2.29%	2.29%
Capitalization / Revenue	0.7 x	0.68 x	0.9 x	0.65 x	0.58 x	0.49 x	0.41 x	0.38 x
EV / Revenue	0.7 x	0.68 x	0.9 x	0.65 x	0.58 x	0.49 x	0.41 x	0.38 x
EV / EBITDA	-	7.01 x	5.46 x	5.09 x	7.59 x	5.7 x	4.22 x	3.52 x
EV / FCF	-	-	-	-	-19.1 x	5.01 x	5.26 x	4.8 x
FCF Yield	-	-	-	-	-5.22%	20%	19%	20.8%
Price to Book	-	1.18 x	1.36 x	0.97 x	1 x	0.88 x	0.78 x	0.73 x
Nbr of stocks (in thousands)	1,123,040	1,123,040	1,123,040	1,123,040	1,123,040	1,123,040	-	-
Reference price ²	0.4550	0.4700	0.6000	0.4450	0.4500	0.3500	0.3500	0.3500
Announcement Date	6/26/19	6/29/20	7/23/21	6/28/22	6/26/23	6/28/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	728	778.4	749.7	764.9	868.3	905.5	970.1	1,042
EBITDA ¹	-	75.31	123.4	98.18	66.62	77.8	93.15	111.6
EBIT ¹	-	35.34	81.56	50.62	14.52	23.82	37.8	67.2
Operating Margin	-	4.54%	10.88%	6.62%	1.67%	2.63%	3.9%	6.45%
Earnings before Tax (EBT) ¹	-	22.4	72.47	43.49	0.174	6.161	27.6	47.45
Net income ¹	8.962	6.295	63.66	28.24	-5.881	-8.557	21.19	36.58
Net margin	1.23%	0.81%	8.49%	3.69%	-0.68%	-0.94%	2.18%	3.51%
EPS ²	0.008000	0.006000	-	0.0250	-0.005000	-0.007600	0.0185	0.0325
Free Cash Flow ¹	-	-	-	-	-26.4	88.55	74.66	81.89
FCF margin	-	-	-	-	-3.04%	9.78%	7.7%	7.86%
FCF Conversion (EBITDA)	-	-	-	-	-	113.82%	80.15%	73.35%
FCF Conversion (Net income)	-	-	-	-	-	1,043.91%	352.34%	223.83%
Dividend per Share ²	0.0160	0.0160	0.0240	-	0.008000	0.008000	0.008000	0.008000
Announcement Date	6/26/19	6/29/20	7/23/21	6/28/22	6/26/23	6/28/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	-	-	-26.4	88.6	74.7	81.9
ROE (net income / shareholders' equity)	1.96%	1.4%	13.6%	5.58%	-1.14%	-1.69%	3.42%	7.86%
ROA (Net income/ Total Assets)	-	-	-	-	-0.55%	-	3.17%	5.35%
Assets ¹	-	-	-	-	1,070	-	668.5	683.8
Book Value Per Share ²	-	0.4000	0.4400	0.4600	0.4500	0.4500	0.4500	0.4800
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	125	58.4	69.4	37.3	17.7	25.5	17.8	19.2
Capex / Sales	17.19%	7.5%	9.25%	4.87%	2.04%	2.81%	1.84%	1.84%
Announcement Date	6/26/19	6/29/20	7/23/21	6/28/22	6/26/23	6/28/24	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

D+

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

0.35 MYR

Average target price

0.44 MYR

Spread / Average Target

+25.71%

	1st Jan change	Capi.
NTPM HOLDINGS	-7.89%	84.18M
KIMBERLY-CLARK CORPORATION	+16.46%	47.65B
UNICHARM CORPORATION	+3.96%	19.68B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	-13.60%	3.66B
VINDA INTERNATIONAL HOLDINGS LIMITED	+3.08%	3.61B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	+54.42%	1.39B
C&S PAPER CO.,LTD	-29.00%	1.26B
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	-0.24%	813M
ONTEX GROUP NV	+9.14%	734M
YUEN FOONG YU CONSUMER PRODUCTS CO., LTD.	+24.29%	433M