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) / HY24

PBT up 93.7% on log and cruise recovery, tax rate jump held NPAT to 64.8%

Operating leverage is real but the effective tax rate jumped to 36.5% and reported NPAT of NZ$14.3m ran ahead of underlying NPAT of NZ$11.1m.

Release date
22 May 2024
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 13.4% to NZ$70.6m (HY23: NZ$62.3m), with the release attributing the lift to recovering log exports, cruise volumes and yield growth. Operating earnings expanded sharply: operating profit climbed 82.7% to NZ$27.4m and PBT nearly doubled to NZ$22.6m (HY23: NZ$11.7m). Reported NPAT grew a more restrained 64.8% to NZ$14.3m because income tax expense rose faster than profit, lifting the effective tax rate from 25.4% to 36.5%.

Operating cash flow rose 18.4% to NZ$25.3m against capex of NZ$7.4m (HY23: NZ$5.5m), leaving estimated pre-lease free cash flow of NZ$17.9m versus NZ$15.8m. Gross borrowings fell to NZ$119.7m from NZ$132.0m and equity grew to NZ$416.9m, while end-period cash was effectively nil (HY23: NZ$4.1m). The interim dividend was lifted 76.5% to 3.0 cps.

What matters

  • PBT is the cleaner read, and it is strong. With the effective tax rate stepping from 25.4% to 36.5%, PBT growth of 93.7% better reflects operating leverage from the volume and yield recovery than NPAT growth of 64.8%. Whether the higher tax rate persists is material to FY forecasts.
  • Reported NPAT exceeded underlying NPAT. The release flags underlying NPAT of NZ$11.1m (+48.3%) against reported NPAT of NZ$14.3m (+64.8%). Reported sitting NZ$3.2m above underlying is unusual and implies non-recurring items flattered the headline; the reconciliation is not in the supplied excerpts.
  • Deleveraging continued. Gross borrowings down NZ$12.3m year-on-year, with equity up NZ$26.5m, points to a strengthening balance sheet after the heavy FY23 capex cycle (where HY23 showed NZ$43.7m of prior-year capex comparator). The near-zero cash position is consistent with a revolving facility structure rather than liquidity strain.

Expectations

No formal target or forward-work figure is disclosed in the supplied excerpts and no quantified FY24 guidance is provided. Annualised HY24 revenue of NZ$141.2m sits 19.3% above FY23 revenue of NZ$118.4m, and on the HY23/FY23 split the business was not notably second-half weighted (HY23 was 52.6% of full-year revenue and 52.4% of NPAT). That shape makes a full-year revenue number materially above FY23 plausible on a simple run-rate basis, though it assumes log export and cruise volumes do not retrace in the second half.

Quality of result

The operating recovery looks genuine: PBT almost doubled on a 13.4% revenue lift, which is consistent with fixed-cost operating leverage at a single-asset port. However, three quality flags deserve attention.

First, cash generation lagged reported earnings. OCF grew 18.4% against PBT growth of 93.7% and NPAT growth of 64.8%, so cash conversion versus profit deteriorated even as absolute cash flow improved. Trade debtors rose 26.2% to NZ$21.9m and receivable days extended to 56.6 from 50.8, contributing to the gap.

Second, underlying NPAT of NZ$11.1m is below reported NPAT of NZ$14.3m, which is the opposite of the more common pattern and suggests reported earnings benefited from items management itself strips out. Without the reconciliation, the durable earnings base is closer to the NZ$11.1m underlying figure than the reported number.

Third, the step-up in the effective tax rate to 36.5% is not explained in the extracted text; if it reverses, NPAT growth next period will be overstated, and if it persists, consensus NPAT estimates anchored on the HY23 rate are too high.

Unresolved

  • What drove the NZ$3.2m gap between reported NPAT (NZ$14.3m) and underlying NPAT (NZ$11.1m), and is any portion recurring?
  • Why did the effective tax rate jump roughly 1,100bp to 36.5%, and is this a run-rate or a one-period anomaly?
  • What is the split of revenue growth between volume (logs, cruise, containers) and yield, and how much of the cost-management benefit is structural?
  • With receivable days stretching nearly six days, is this a specific customer timing issue or a broader credit-terms shift?
  • What is the capex trajectory for the remainder of FY24 following the NZ$7.4m first-half spend?

This briefing cannot assess underlying trading drivers at the cargo-category level, customer concentration within Port Services, or management's internal FY24 expectations, as none of these are quantified in the supplied extraction.

Key metrics

← Swipe to view more
Key metrics table for Napier Port Holdings HY24
Metric HY24 HY23 Change
Revenue $70.6m $62.3m +13.4% ↑
EBITDA — $21.9m —
Net profit after tax $14.3m $8.7m +64.8% ↑
Net cash inflow from operating activities $25.3m $21.4m +18.4% ↑
Interim dividend per share 3.0c 1.7c +76.5% ↑
Operating profit $27.4m $15m +82.7% ↑
Profit before tax $22.6m $11.7m +93.7% ↑
Cash and cash equivalents $0m $4.1m -100.0% ↓
Total assets $585m $564m +3.7% ↑

Analytical metrics

← Swipe to view more
Analytical metrics table for Napier Port Holdings HY24
Metric HY24 HY23 Context
PBT growth +93.7% — cleaner earnings measure
Effective tax rate 36.5% 25.4% —
FCF pre-lease $17.9m $15.8m +$2.1m
FCF / NPAT 125.2% 182.0% complementary conversion metric
Capex % revenue 10.4% 8.9% —
Capex $7.4m $5.5m +$1.8m
Debtor days 56.6 50.8 +5.8 days
Trade debtors $21.9m $17.4m +$4.6m
Net debt $119.7m $127.9m −$8.2m
Gross borrowings $119.7m $132m −$12.3m
Payout ratio vs NPAT 38.5% — —
Payout ratio vs FCF pre-lease 30.7% — covered
ROE (annualised) 3.4% 2.2% Strengthening
HY23 share of FY23 revenue 52.6% — Other half was 47.4%
HY23 share of FY23 NPAT 52.4% — Other half was 47.6%
Profit from continuing operations $14.3m $8.7m +$5.6m

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 - 2024 Half Year NZX Results Announcement

HY24 / results announcement↗

NPH - 2024 Half Year Report

HY24 / financial report↗

NPH - NZX and Media Release - 2024 Half Year Results

HY24 / media release↗

Prior comparable 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↗

Full-year context

NPH - 2023 Annual Report

FY23 / financial report↗

NPH - 2023 NZX Results Announcement

FY23 / results announcement↗

NPH - NZX and Media Release - 2023 Full Year Results

FY23 / 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.