Annolyse
BriefingsCompaniesInsightsPrinciplesCompareWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • Developers

© 2026 Annolyse. Analytical briefings for NZX company announcements.

Table of contents

  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Analytical metrics
  8. Metric context
  9. Reference material
←Back to briefings
Napier Port Holdings (NPH) / HY22

Underlying NPAT fell 32% while borrowings tripled to NZ$118.3m

Lower trade volumes eroded operating profit as a capex-heavy build cycle lifted net debt to NZ$115.2m, leaving the dividend uncovered by free cash...

Release date
24 May 2022
Published
22 April 2026
Table of Contents⌄
  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Analytical metrics
  8. Metric context
  9. Reference material

What changed

Revenue fell 3.6% to NZ$50.7m as lower trade volumes and reduced vessel calls flowed through. Operating profit dropped 22.8% to NZ$16.4m and profit before tax declined 20.3% to NZ$11.8m. Reported NPAT fell a narrower 15.0% to NZ$9.0m, but the company's own underlying NPAT figure was down 32.1% to NZ$7.2m. Operating cash flow eased 11.0% to NZ$13.0m. The most material balance-sheet move was gross borrowings rising 240.5% to NZ$118.3m from NZ$34.7m, lifting implied net debt to about NZ$115.2m from NZ$32.1m. The interim dividend was held flat at 2.8 cents per share.

What matters

  • PBT is the cleaner read. The effective tax rate fell to 23.9% from 28.6%, cushioning reported NPAT. The 20.3% PBT decline — closer in shape to the 32.1% underlying NPAT figure management cited — is the more honest operating signal than the 15.0% reported NPAT fall.
  • Leverage has stepped up materially. Gross borrowings more than tripled year on year to fund the continuing capex programme (NZ$43.7m this half, or 86.1% of revenue). Equity grew 11.1% to NZ$385.2m, but the change in the debt structure is the dominant balance-sheet event.
  • The dividend is not covered by free cash flow. Pre-lease free cash flow was negative NZ$30.7m, similar to the negative NZ$31.2m in HY21. Maintaining the 2.8cps interim into a deeper earnings decline and rising debt is a capital-allocation choice worth flagging, even if the capex cycle is by design.

Expectations

No forward guidance, forward-work metric or stated target was supplied. The only shape context is FY21, in which HY21 delivered 48% of full-year revenue and 45.6% of full-year NPAT — i.e. FY21 was modestly second-half weighted. Annualised HY22 revenue of NZ$101.4m sits about 7.3% below the FY21 anchor of NZ$109.5m, so even allowing for the usual second-half skew the current run-rate does not yet support matching last year's record. The release itself is labelled as "challenging", consistent with that read.

Quality of result

Quality is mixed-to-soft. The earnings decline is demand-driven (trade volumes, vessel calls) rather than one-off, and the reported NPAT print is flattered by a ~4.7 percentage point fall in the effective tax rate. Working capital was a modest tailwind — trade receivables fell 11.1% against a 3.6% revenue decline, trimming receivable days to 54.9 from 59.6 — but inventory and payables movements are not visible in the supplied data, so the full operating working-capital picture cannot be verified. The underlying NPAT figure of NZ$7.2m — 20% below reported — further suggests reported profit carries items management views as non-core, though the reconciliation detail was not included in the extraction.

Unresolved

  • What drives the NZ$1.8m gap between reported (NZ$9.0m) and underlying (NZ$7.2m) NPAT? The reconciliation was not in the supplied materials.
  • How far through the capex cycle is the port, and when does pre-lease free cash flow turn positive? With capex still running at ~86% of revenue, the question is acute.
  • What are the covenants and maturity profile attaching to the NZ$118.3m of borrowings, and how sensitive is headroom to a further volume decline?
  • Are the trade-volume and vessel-call pressures cyclical supply-chain effects or a structural step-down?

This briefing cannot assess underlying operational KPIs (container TEU, bulk cargo tonnes, segment revenue mix) or management commentary on the 6 Wharf project timeline, because neither was included in the supplied extraction.

Key metrics

← Swipe to view more
Key metrics table for Napier Port Holdings HY22
Metric HY22 HY21 Change
Revenue $50.7m $52.6m -3.6% ↓
Net profit after tax $9m $10.6m -15.0% ↓
Net cash inflow from operating activities $13m $14.6m -11.0% ↓
Interim dividend per share 2.8c 2.8c flat
Operating profit $16.4m $21.3m -22.8% ↓
Profit before tax $11.8m $14.8m -20.3% ↓
Cash and cash equivalents $3.1m $2.7m +17.0% ↑
Total assets $543.1m $425m +27.8% ↑

Analytical metrics

← Swipe to view more
Analytical metrics table for Napier Port Holdings HY22
Metric HY22 HY21 Context
PBT growth -20.3% — cleaner earnings measure
Effective tax rate 23.9% 28.6% —
FCF pre-lease −$30.7m −$31.2m +$0.48m
FCF / NPAT -342.0% -295.0% complementary conversion metric
Capex % revenue 86.1% 87.0% —
Capex $43.7m $45.8m −$2.1m
Debtor days 54.9 59.6 -4.7 days
Trade debtors $15.3m $17.2m −$1.9m
Net debt $115.2m $32.1m +$83.1m
Gross borrowings $118.3m $34.7m +$83.6m
Payout ratio vs NPAT 62.2% — —
ROE (annualised) 2.3% 3.0% Weakening
HY21 share of FY21 revenue 48.0% — Other half was 52.0%
HY21 share of FY21 NPAT 45.6% — Other half was 54.4%
Profit from continuing operations $9m $10.6m −$1.6m

This analysis was generated using Annolyse, an AI-powered tool that analyses NZX company announcements. The analysis is based on available company filings and standard Annolyse calculations. This is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Source-backed analysis from the filing set attached to this briefing.

Metric context

Trajectory before this result

A compact view of the company's recent revenue and margin path, derived from the same metrics history that powers the company page.

NPH revenue trajectory

Revenue context before the current result.

← Swipe to view more
NPH revenue trajectory preview table
PeriodNPH
FY25$157.7m
HY25$78.1m
FY24$141.4m
HY24$70.6m
FY23$118.4m
HY23$62.3m

NPH EBITDA margin

Earnings margin across covered periods.

← Swipe to view more
NPH EBITDA margin preview table
PeriodNPH
FY2540.7%
HY2542.4%
FY2436.8%
HY2438.8%
FY2331.5%
HY2335.1%

Appendix

Reference material

Company materials considered in this briefing.

Current period

NPH - 2022 Half Year NZX Results Announcement

HY22 / results announcement↗

NPH - 2022 Half Year Report

HY22 / financial report↗

NPH - NZX and Media Release - 2022 Half Year Results

HY22 / media release↗

Prior comparable period

NPH - 2021 Half Year Report

HY21 / financial report↗

NPH - 2021 NZX Half Year company filing

HY21 / results announcement↗

NPH - NZX and Media Release - 2021 Half Year Results

HY21 / media release↗

Full-year context

NPH - 2021 Annual Report

FY21 / financial report↗

NPH - 2021 NZX Results Announcement

FY21 / results announcement↗

NPH - NZX and Media Release - 2021 Full Year Results

FY21 / media release↗

Related insight

See how dividend coverage compares across covered companies

→

See how earnings quality compares across covered companies

→

Email updates

Want briefings like this for the next reporting season?

Get the next Annolyse briefing by email when it is published.

NPH revenue trajectory

Revenue context before the current result.

NPH EBITDA margin

Earnings margin across covered periods.