[NSOP] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -4.51%
YoY- 61.97%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 82,952 111,757 120,701 124,160 106,336 93,169 90,114 -5.37%
PBT 10,736 41,286 54,065 54,274 54,400 36,559 37,232 -56.38%
Tax -3,184 -9,946 -12,786 -13,854 -12,444 -9,889 -9,314 -51.14%
NP 7,552 31,340 41,278 40,420 41,956 26,670 27,917 -58.20%
-
NP to SH 7,336 27,757 36,474 36,638 38,368 24,021 24,884 -55.73%
-
Tax Rate 29.66% 24.09% 23.65% 25.53% 22.88% 27.05% 25.02% -
Total Cost 75,400 80,417 79,422 83,740 64,380 66,499 62,197 13.70%
-
Net Worth 587,590 582,676 582,676 571,444 577,060 555,999 550,383 4.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,616 11,934 15,912 14,040 28,080 9,828 13,104 -43.18%
Div Payout % 76.56% 43.00% 43.63% 38.32% 73.19% 40.92% 52.66% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 587,590 582,676 582,676 571,444 577,060 555,999 550,383 4.46%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.10% 28.04% 34.20% 32.55% 39.46% 28.63% 30.98% -
ROE 1.25% 4.76% 6.26% 6.41% 6.65% 4.32% 4.52% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 118.16 159.19 171.93 176.86 151.47 132.72 128.36 -5.37%
EPS 10.44 39.54 51.96 52.18 54.64 34.22 35.44 -55.76%
DPS 8.00 17.00 22.67 20.00 40.00 14.00 18.67 -43.19%
NAPS 8.37 8.30 8.30 8.14 8.22 7.92 7.84 4.46%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 118.15 159.17 171.91 176.84 151.45 132.70 128.35 -5.37%
EPS 10.45 39.53 51.95 52.18 54.65 34.21 35.44 -55.73%
DPS 8.00 17.00 22.66 20.00 39.99 14.00 18.66 -43.17%
NAPS 8.3689 8.2989 8.2989 8.1389 8.2189 7.9189 7.8389 4.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.50 3.50 3.79 3.66 3.66 3.08 3.20 -
P/RPS 2.96 2.20 2.20 2.07 2.42 2.32 2.49 12.22%
P/EPS 33.49 8.85 7.29 7.01 6.70 9.00 9.03 139.79%
EY 2.99 11.30 13.71 14.26 14.93 11.11 11.08 -58.27%
DY 2.29 4.86 5.98 5.46 10.93 4.55 5.83 -46.39%
P/NAPS 0.42 0.42 0.46 0.45 0.45 0.39 0.41 1.62%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 -
Price 3.40 3.40 3.45 3.54 3.97 3.85 3.14 -
P/RPS 2.88 2.14 2.01 2.00 2.62 2.90 2.45 11.39%
P/EPS 32.54 8.60 6.64 6.78 7.26 11.25 8.86 138.23%
EY 3.07 11.63 15.06 14.74 13.77 8.89 11.29 -58.06%
DY 2.35 5.00 6.57 5.65 10.08 3.64 5.94 -46.13%
P/NAPS 0.41 0.41 0.42 0.43 0.48 0.49 0.40 1.66%

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