Scribd Logo
Upload

Welcome to Scribd!

  • 10 views

    %sales Discount %yoy 18.5% 22.5% 1.8%

    Uploaded by

    Linh Nguyen
    The document compares the financial performance of two companies, NTP and BMP, from 2014-2017/Q1 2018. It shows that both companies experienced steady revenue growth over this period, with NTP's revenue increasing from VND3,007 billion to VND4,444 billion and BMP's increasing from VND2,501 billion to VND4,057 billion. However, both companies saw a decline in revenue in 1Q2018 compared to 1Q2017, with NTP down 18.4% and BMP down 15.6%. Overall profitability was stable for both companies, with NTP's net margin between 9.1-11.1% and BMP's between 11.5-17.5%

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    %sales Discount %yoy 18.5% 22.5% 1.8%

    Uploaded by

    Linh Nguyen
    10 views2 pages
    The document compares the financial performance of two companies, NTP and BMP, from 2014-2017/Q1 2018. It shows that both companies experienced steady revenue growth over this period, with NTP's revenue increasing from VND3,007 billion to VND4,444 billion and BMP's increasing from VND2,501 billion to VND4,057 billion. However, both companies saw a decline in revenue in 1Q2018 compared to 1Q2017, with NTP down 18.4% and BMP down 15.6%. Overall profitability was stable for both companies, with NTP's net margin between 9.1-11.1% and BMP's between 11.5-17.5%

    Original Description:

    BCTC nhua Tien Phong

    Original Title

    NTP

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document compares the financial performance of two companies, NTP and BMP, from 2014-2017/Q1 2018. It shows that both companies experienced steady revenue growth over this period, with NTP's revenue increasing from VND3,007 billion to VND4,444 billion and BMP's increasing from VND2,501 billion to VND4,057 billion. However, both companies saw a decline in revenue in 1Q2018 compared to 1Q2017, with NTP down 18.4% and BMP down 15.6%. Overall profitability was stable for both companies, with NTP's net margin between 9.1-11.1% and BMP's between 11.5-17.5%

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    10 views2 pages

    %sales Discount %yoy 18.5% 22.5% 1.8%

    Uploaded by

    Linh Nguyen
    The document compares the financial performance of two companies, NTP and BMP, from 2014-2017/Q1 2018. It shows that both companies experienced steady revenue growth over this period, with NTP's revenue increasing from VND3,007 billion to VND4,444 billion and BMP's increasing from VND2,501 billion to VND4,057 billion. However, both companies saw a decline in revenue in 1Q2018 compared to 1Q2017, with NTP down 18.4% and BMP down 15.6%. Overall profitability was stable for both companies, with NTP's net margin between 9.1-11.1% and BMP's between 11.5-17.5%

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    You are on page 1of 2

    NTP

    2014 2015 2016 2017 1Q2018


    Total Revenue 3,007 3,564 4,366 4,444 841
    %Sales Discount 0.3% 0.2% 0.3% 0.3% 0.4%
    %yoy 18.5% 22.5% 1.8% -18.4%
    Revenue Deduction 9 8 11 14 3
    Sale Volume (ton) 59,042 70,904 85,904 86,347
    %yoy 20.1% 21.2% 0.5%
    ASP (VNDmil./ton) 50.9 50.3 50.8 51.5
    %yoy -1.3% 1.1% 1.3%
    Net Revenue 2,998 3,556 4,354 4,430 838
    %yoy 18.6% 22.4% 1.7% -18.5%
    COGS 2,072 2,290 2,784 2,958 524
    Unit Cash COGS (VNDmil./ton) 34.0 31.1 30.6 32.3
    %yoy -8.4% -1.7% 5.4%
    Gross Profit 926 1,266 1,570 1,473 314
    %yoy 36.7% 24.0% -6.2% -11.9%
    Depreciation 63 82 154 170 62
    Cash Gross Margin 32.9% 37.8% 39.5% 37.0% 44.7%
    Selling Expenses 414 681 878 779 191
    %Revenue 13.8% 19.1% 20.1% 17.5% 22.7%
    G&A Expenses 113 152 193 182 50
    %Revenue 3.7% 4.3% 4.4% 4.1% 5.9%
    Financial Incomes (3) (2) (2) (3) (0)
    Interest Expenses 36 49 55 76 23
    Incomes from Associates (19.2) (17.6) (7.6) (109.4) 5.5
    Net Other Incomes 3.4 (8.9) 6.8 (9.3) (1.2)
    EBITDA margin 16.1% 15.1% 16.1% 16.5% 16.1%
    Unit EBTDA (VNDmil/ton) 7.6 6.9 7.5 7.6
    PBT 382 412 447 557 46
    %yoy 7.9% 8.6% 24.5% -56.3%
    PBT margin 12.7% 11.6% 10.2% 12.5% 5.5%
    Effective Tax Rate 14.8% 11.1% 11.1% 11.6% 13.0%
    PAT 325 366 398 493 40
    %yoy 12.7% 8.6% 23.9% -56.9%
    Net margin 10.8% 10.3% 9.1% 11.1% 4.8%
    BMP
    2014 2015 2016 2017
    Total Revenue 2,501 2,970 3,678 4,057
    %Sales Discount 3.4% 6.0% 10.0% 5.7%
    %yoy 18.8% 23.8% 10.3%
    Revenue Deduction 85 179 370 232
    Sale Volume (ton) 58,000 67,857 82,052 94,110
    %yoy 17.0% 20.9% 14.7%
    ASP (VNDmil./ton) 43.1 43.8 44.8 43.1
    %yoy 1.5% 2.4% -3.8%
    Net Revenue 2,416 2,792 3,309 3,825
    %yoy 15.6% 18.5% 15.6%
    COGS 1,747 1,902 2,248 2,902
    Unit Cash COGS (VNDmil./ton) 29.0 27.1 26.4 29.8
    %yoy -6.4% -2.7% 13.0%
    Gross Profit 669 890 1,061 923
    %yoy 33.0% 19.2% -13.0%
    Depreciation 66 62 83 95
    Cash Gross Margin 29.4% 32.0% 31.1% 25.1%
    Selling Expenses 124 126 167 136
    %Revenue 4.9% 4.2% 4.5% 3.3%
    G&A Expenses 73 96 115 124
    %Revenue 2.9% 3.2% 3.1% 3.1%
    Payment discount 16 25 35 96
    %Revenue 0.5% 0.7% 1.0% 2.4%
    Financial Incomes (27) (28) (49) (25)
    Interest Expenses 4 4 3 1
    Incomes from Associates (0.8) (0.5) (0.5) (0.5)
    Net Other Incomes (0.4) 2.6 5.3 7.2
    EBITDA margin 21.1% 23.9% 22.6% 16.4%
    Unit EBTDA (VNDmil./ton) 9.0 10.4 10.1 7.1
    PBT 481 665 784 583
    %yoy 38.2% 17.9% -25.6%
    PBT margin 19.2% 22.4% 21.3% 14.4%
    Effective Tax Rate 21.7% 22.0% 20.0% 20.3%
    PAT 377 519 627 465
    %yoy 37.7% 20.9% -25.9%
    Net margin 15.1% 17.5% 17.1% 11.5%

    You might also like