[NSOP] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 24.4%
YoY- 207.5%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 62,853 65,144 67,640 88,617 90,590 87,180 83,008 -16.91%
PBT 36,329 49,062 39,916 14,661 10,429 7,478 20,856 44.72%
Tax -893 208 -1,384 -3,006 -320 -28 -1,652 -33.61%
NP 35,436 49,270 38,532 11,655 10,109 7,450 19,204 50.38%
-
NP to SH 25,717 35,354 28,028 9,474 7,616 4,556 16,132 36.42%
-
Tax Rate 2.46% -0.42% 3.47% 20.50% 3.07% 0.37% 7.92% -
Total Cost 27,417 15,874 29,108 76,962 80,481 79,730 63,804 -43.02%
-
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,488 7,020 14,040 4,212 5,616 4,212 8,424 -7.54%
Div Payout % 29.12% 19.86% 50.09% 44.46% 73.74% 92.45% 52.22% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 564,424 562,318 567,232 566,530 600,227 596,717 561,616 0.33%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 56.38% 75.63% 56.97% 13.15% 11.16% 8.55% 23.14% -
ROE 4.56% 6.29% 4.94% 1.67% 1.27% 0.76% 2.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 89.53 92.80 96.35 126.23 129.04 124.18 118.24 -16.91%
EPS 36.64 50.36 39.92 13.50 10.85 6.48 22.96 36.52%
DPS 10.67 10.00 20.00 6.00 8.00 6.00 12.00 -7.52%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 89.53 92.80 96.35 126.23 129.04 124.18 118.24 -16.91%
EPS 36.64 50.36 39.92 13.50 10.85 6.48 22.96 36.52%
DPS 10.67 10.00 20.00 6.00 8.00 6.00 12.00 -7.52%
NAPS 8.04 8.01 8.08 8.07 8.55 8.50 8.00 0.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.50 3.55 3.66 3.80 3.91 4.06 4.25 -
P/RPS 3.91 3.83 3.80 3.01 3.03 3.27 3.59 5.85%
P/EPS 9.55 7.05 9.17 28.16 36.04 62.56 18.49 -35.60%
EY 10.47 14.19 10.91 3.55 2.77 1.60 5.41 55.23%
DY 3.05 2.82 5.46 1.58 2.05 1.48 2.82 5.36%
P/NAPS 0.44 0.44 0.45 0.47 0.46 0.48 0.53 -11.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 23/05/18 28/02/18 29/11/17 28/08/17 29/05/17 -
Price 3.20 3.65 3.67 3.80 3.90 4.00 4.16 -
P/RPS 3.57 3.93 3.81 3.01 3.02 3.22 3.52 0.94%
P/EPS 8.74 7.25 9.19 28.16 35.95 61.63 18.10 -38.42%
EY 11.45 13.80 10.88 3.55 2.78 1.62 5.52 62.57%
DY 3.33 2.74 5.45 1.58 2.05 1.50 2.88 10.15%
P/NAPS 0.40 0.46 0.45 0.47 0.46 0.47 0.52 -16.03%

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