[NSOP] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 214.14%
YoY- 666.17%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 75,584 62,383 62,344 59,160 53,764 50,636 52,113 28.10%
PBT 33,148 2,088 8,021 7,680 -1,988 -6,074 -5,529 -
Tax -8,576 -1,221 -2,268 -1,742 -1,704 2,041 1,905 -
NP 24,572 867 5,753 5,938 -3,692 -4,033 -3,624 -
-
NP to SH 20,732 1,259 4,902 4,552 -3,988 -2,566 -2,465 -
-
Tax Rate 25.87% 58.48% 28.28% 22.68% - - - -
Total Cost 51,012 61,516 56,590 53,222 57,456 54,669 55,737 -5.72%
-
Net Worth 546,873 537,045 537,045 541,959 537,747 545,469 544,767 0.25%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 19,656 4,212 5,616 2,808 5,616 3,510 4,680 160.08%
Div Payout % 94.81% 334.56% 114.55% 61.69% 0.00% 0.00% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 546,873 537,045 537,045 541,959 537,747 545,469 544,767 0.25%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 32.51% 1.39% 9.23% 10.04% -6.87% -7.96% -6.95% -
ROE 3.79% 0.23% 0.91% 0.84% -0.74% -0.47% -0.45% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.67 88.86 88.81 84.27 76.58 72.13 74.23 28.10%
EPS 29.52 1.79 6.99 6.48 -5.68 -3.66 -3.51 -
DPS 28.00 6.00 8.00 4.00 8.00 5.00 6.67 160.00%
NAPS 7.79 7.65 7.65 7.72 7.66 7.77 7.76 0.25%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.67 88.86 88.81 84.27 76.58 72.13 74.23 28.10%
EPS 29.52 1.79 6.99 6.48 -5.68 -3.66 -3.51 -
DPS 28.00 6.00 8.00 4.00 8.00 5.00 6.67 160.00%
NAPS 7.79 7.65 7.65 7.72 7.66 7.77 7.76 0.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.26 3.20 2.94 2.73 2.40 3.60 3.33 -
P/RPS 3.03 3.60 3.31 3.24 3.13 4.99 4.49 -23.04%
P/EPS 11.04 178.43 42.10 42.10 -42.25 -98.49 -94.82 -
EY 9.06 0.56 2.38 2.38 -2.37 -1.02 -1.05 -
DY 8.59 1.87 2.72 1.47 3.33 1.39 2.00 163.99%
P/NAPS 0.42 0.42 0.38 0.35 0.31 0.46 0.43 -1.55%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 22/06/21 30/03/21 27/11/20 27/08/20 29/06/20 28/02/20 28/11/19 -
Price 3.10 0.00 3.16 2.75 2.73 3.28 3.40 -
P/RPS 2.88 0.00 3.56 3.26 3.56 4.55 4.58 -26.58%
P/EPS 10.50 0.00 45.25 42.41 -48.06 -89.74 -96.82 -
EY 9.53 0.00 2.21 2.36 -2.08 -1.11 -1.03 -
DY 9.03 0.00 2.53 1.45 2.93 1.52 1.96 176.62%
P/NAPS 0.40 0.00 0.41 0.36 0.36 0.42 0.44 -6.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment