[NSOP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 67.16%
YoY- 47.37%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 65,144 67,640 88,617 90,590 87,180 83,008 84,683 -16.08%
PBT 49,062 39,916 14,661 10,429 7,478 20,856 5,120 353.01%
Tax 208 -1,384 -3,006 -320 -28 -1,652 -2,057 -
NP 49,270 38,532 11,655 10,109 7,450 19,204 3,063 540.47%
-
NP to SH 35,354 28,028 9,474 7,616 4,556 16,132 3,081 411.02%
-
Tax Rate -0.42% 3.47% 20.50% 3.07% 0.37% 7.92% 40.18% -
Total Cost 15,874 29,108 76,962 80,481 79,730 63,804 81,620 -66.53%
-
Net Worth 562,318 567,232 566,530 600,227 596,717 561,616 553,191 1.09%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,020 14,040 4,212 5,616 4,212 8,424 4,212 40.70%
Div Payout % 19.86% 50.09% 44.46% 73.74% 92.45% 52.22% 136.71% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 562,318 567,232 566,530 600,227 596,717 561,616 553,191 1.09%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 75.63% 56.97% 13.15% 11.16% 8.55% 23.14% 3.62% -
ROE 6.29% 4.94% 1.67% 1.27% 0.76% 2.87% 0.56% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 92.80 96.35 126.23 129.04 124.18 118.24 120.63 -16.08%
EPS 50.36 39.92 13.50 10.85 6.48 22.96 4.39 410.92%
DPS 10.00 20.00 6.00 8.00 6.00 12.00 6.00 40.70%
NAPS 8.01 8.08 8.07 8.55 8.50 8.00 7.88 1.09%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 92.78 96.34 126.21 129.03 124.17 118.23 120.61 -16.08%
EPS 50.35 39.92 13.49 10.85 6.49 22.98 4.39 410.85%
DPS 10.00 20.00 6.00 8.00 6.00 12.00 6.00 40.70%
NAPS 8.0089 8.0789 8.0689 8.5489 8.4989 7.9989 7.8789 1.10%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.55 3.66 3.80 3.91 4.06 4.25 4.02 -
P/RPS 3.83 3.80 3.01 3.03 3.27 3.59 3.33 9.80%
P/EPS 7.05 9.17 28.16 36.04 62.56 18.49 91.60 -81.99%
EY 14.19 10.91 3.55 2.77 1.60 5.41 1.09 456.00%
DY 2.82 5.46 1.58 2.05 1.48 2.82 1.49 53.18%
P/NAPS 0.44 0.45 0.47 0.46 0.48 0.53 0.51 -9.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 28/02/17 -
Price 3.65 3.67 3.80 3.90 4.00 4.16 4.18 -
P/RPS 3.93 3.81 3.01 3.02 3.22 3.52 3.47 8.67%
P/EPS 7.25 9.19 28.16 35.95 61.63 18.10 95.24 -82.12%
EY 13.80 10.88 3.55 2.78 1.62 5.52 1.05 459.55%
DY 2.74 5.45 1.58 2.05 1.50 2.88 1.44 53.73%
P/NAPS 0.46 0.45 0.47 0.46 0.47 0.52 0.53 -9.03%

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