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) / HY23

Revenue up 22.8% but NPAT fell and interim dividend cut 39.3%

Cruise return and container volumes drove top-line recovery, yet cost pressure, higher leverage and a softer dividend signal a more cautious tone...

Release date
24 May 2023
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 rose 22.8% to NZ$62.3m on the return of cruise vessels and higher container volumes, but that growth did not flow through the P&L. Profit before tax fell 1.3% to NZ$11.7m and reported NPAT fell 3.3% to NZ$8.7m, with the operating profit line (NZ$15.0m) down 8.9% despite the "result from operating activities" figure lifting to NZ$21.9m from NZ$16.4m. Underlying NPAT, disclosed but not reconciled in the extract, was up 3.9% at NZ$7.5m.

Cash flow improved sharply: operating cash flow rose 64.9% to NZ$21.4m and capex collapsed to NZ$5.5m from NZ$43.7m as the large investment phase (6 Wharf) stepped down, swinging pre-lease free cash flow to +NZ$15.8m from −NZ$30.7m. However, gross borrowings still rose to NZ$132.0m from NZ$118.3m, and the interim dividend was cut 39.3% to 1.7c per share.

What matters

  • Margin leakage through the P&L. A 22.8% revenue uplift converted to only a 1.3% decline in PBT and a 3.3% decline in NPAT. Effective tax rose modestly (25.4% vs 23.9%), but the bigger story is that operating profit fell 8.9% in absolute terms – costs are growing faster than revenue even as volumes normalise.
  • Dividend cut despite positive free cash flow. The board cut the interim dividend sharply even though pre-lease FCF swung strongly positive and the payout ratio on NPAT would have dropped to 38.6% from 62.2%. That is a capital-allocation signal worth more than the headline revenue rebound, given gross debt still rose NZ$13.7m year-on-year.
  • Leverage direction. Net debt sits at roughly NZ$127.9m versus NZ$115.2m prior, with equity only marginally higher at NZ$390.4m. Annualising the current "result from operating activities" implies net debt/EBITDA in the 5–6x area on an interim run-rate – high enough that the softer dividend looks consistent with balance-sheet management rather than earnings weakness alone.

Expectations

No quantified FY23 guidance or forward-work backlog is in the extracted release; commentary is qualitative. For shape context, FY22 revenue was NZ$114.5m with only 44.3% earned in H1, so the business skews second-half weighted (cruise season). Annualising HY23 at NZ$124.5m would be ~8.7% above FY22 revenue, and the implied H2 revenue from an FY22-style split would be ~NZ$63.8m, consistent with HY23. On NPAT, the FY22 base (NZ$20.4m) implied H2 NPAT of NZ$11.4m, so HY23 NPAT of NZ$8.7m leaves the business needing a heavier H2 to hold flat on reported profit.

The release does not support any stronger claim than "revenue recovery in line with expected seasonality, earnings quality softer than the top line".

Quality of result

The operating cash flow improvement is real, but flattered by an unusually low prior-period comparison (HY22 OCF NZ$13.0m was depressed). The capex step-down from NZ$43.7m to NZ$5.5m reflects the 6 Wharf build moving past peak spend, so the free-cash-flow swing is project-timing driven rather than a structural re-rating of cash generation. OCF/EBITDA of ~97.7% looks healthy, and trade receivable days improved to ~50.9 from ~54.9, so working capital is not propping up the number.

The earnings line is the weaker read. Revenue grew 22.8%, yet operating profit fell and reported NPAT fell – that is genuine operating margin compression rather than a tax or one-off distortion. The underlying vs reported gap (underlying NPAT NZ$7.5m below reported NZ$8.7m) is not itemised in the extract, so the quality of "underlying" growth cannot be independently verified.

Unresolved

  • What specific cost lines drove operating profit down 8.9% on 22.8% revenue growth – labour, fuel, depreciation on newly commissioned 6 Wharf, or something else?
  • What are the reconciling items between reported NPAT of NZ$8.7m and underlying NPAT of NZ$7.5m, and why is underlying below reported?
  • Is the 39.3% interim dividend cut a policy reset or a timing choice, and what does it imply for the FY23 total versus the FY22 total (final of 4.7c plus prior interim)?
  • With gross debt at NZ$132.0m and net debt/EBITDA on an interim annualised basis in the 5–6x area, what is the covenant and refinancing profile?
  • No segment, customer or cargo concentration disclosure is available in the extraction.

This briefing cannot assess whether the margin compression is transitory (post-commissioning cost absorption) or structural, because the cost breakdown and the underlying-to-reported reconciliation are not in the supplied extraction.

Key metrics

← Swipe to view more
Key metrics table for Napier Port Holdings HY23
Metric HY23 HY22 Change
Revenue $62.3m $50.7m +22.8% ↑
EBITDA $21.9m — —
Net profit after tax $8.7m $9m -3.3% ↓
Net cash inflow from operating activities $21.4m $13m +64.9% ↑
Interim dividend per share 1.7c 2.8c -39.3% ↓
Cash and cash equivalents $4.1m $3.1m +30.7% ↑
Total assets $564m $543.1m +3.8% ↑

Analytical metrics

← Swipe to view more
Analytical metrics table for Napier Port Holdings HY23
Metric HY23 HY22 Context
PBT growth -1.3% — —
Effective tax rate 25.4% 23.9% —
OCF / EBITDA (cash conversion) 97.7% — stable
FCF pre-lease $15.8m −$30.7m +$46.5m
FCF / NPAT 182.0% -341.9% complementary conversion metric
Capex % revenue 8.9% 86.1% —
Capex $5.5m $43.7m −$38.1m
Debtor days 50.9 54.9 -4.1 days
Trade debtors $17.4m $15.3m +$2.1m
Net debt $127.9m $115.2m +$12.7m
Net debt / EBITDA 5.80x — Weakening
Gross borrowings $132m $118.3m +$13.7m
Payout ratio vs NPAT 38.6% — —
Payout ratio vs FCF pre-lease 21.2% — covered
ROE (annualised) 2.2% 2.3% Weakening
HY22 share of FY22 revenue 44.3% — Other half was 55.7%
HY22 share of FY22 NPAT 44.0% — Other half was 56.0%
Profit from continuing operations $8.7m $9m −$0.29m

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 - 2023 Half Year NZX Results Announcement

HY23 / results announcement↗

NPH - 2023 Half Year Report

HY23 / financial report↗

NPH - NZX and Media Release - 2023 Half Year Results

HY23 / media release↗

Prior comparable 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↗

Full-year context

NPH - 2022 Annual Report

FY22 / financial report↗

NPH - 2022 NZX Results Announcement

FY22 / results announcement↗

NPH - NZX and Media Release - 2022 Full Year Results

FY22 / media release↗

Related insight

See how cash conversion compares across covered companies

→

See how dividend coverage 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.