[NSOP] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -13.6%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 108,216 100,796 79,248 92,801 92,556 88,000 82,952 19.33%
PBT 48,821 45,502 30,096 23,536 28,080 21,180 10,736 173.72%
Tax -10,294 -9,036 -6,784 -3,860 -5,080 -3,848 -3,184 118.17%
NP 38,526 36,466 23,312 19,676 23,000 17,332 7,552 195.46%
-
NP to SH 34,836 32,328 20,820 18,084 20,930 15,662 7,336 181.71%
-
Tax Rate 21.09% 19.86% 22.54% 16.40% 18.09% 18.17% 29.66% -
Total Cost 69,689 64,330 55,936 73,125 69,556 70,668 75,400 -5.10%
-
Net Worth 632,467 628,307 618,479 608,651 611,459 599,525 587,590 5.01%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,718 8,424 16,848 8,424 11,232 2,808 5,616 122.63%
Div Payout % 53.73% 26.06% 80.92% 46.58% 53.66% 17.93% 76.56% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 632,467 628,307 618,479 608,651 611,459 599,525 587,590 5.01%
NOSH 70,196 70,202 70,202 70,202 70,202 70,202 70,202 -0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 35.60% 36.18% 29.42% 21.20% 24.85% 19.70% 9.10% -
ROE 5.51% 5.15% 3.37% 2.97% 3.42% 2.61% 1.25% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 154.16 143.58 112.89 132.19 131.84 125.35 118.16 19.34%
EPS 49.63 46.04 29.64 25.76 29.81 22.30 10.44 181.92%
DPS 26.67 12.00 24.00 12.00 16.00 4.00 8.00 122.67%
NAPS 9.01 8.95 8.81 8.67 8.71 8.54 8.37 5.02%
Adjusted Per Share Value based on latest NOSH - 70,202
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 154.13 143.56 112.87 132.17 131.82 125.34 118.15 19.33%
EPS 49.62 46.04 29.65 25.76 29.81 22.31 10.45 181.70%
DPS 26.66 12.00 24.00 12.00 16.00 4.00 8.00 122.61%
NAPS 9.008 8.9488 8.8088 8.6688 8.7088 8.5389 8.3689 5.01%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.82 3.75 3.99 3.13 3.32 3.55 3.50 -
P/RPS 2.48 2.61 3.53 2.37 2.52 2.83 2.96 -11.09%
P/EPS 7.70 8.14 13.45 12.15 11.14 15.91 33.49 -62.36%
EY 12.99 12.28 7.43 8.23 8.98 6.28 2.99 165.54%
DY 6.98 3.20 6.02 3.83 4.82 1.13 2.29 109.79%
P/NAPS 0.42 0.42 0.45 0.36 0.38 0.42 0.42 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 29/02/24 29/11/23 25/08/23 29/05/23 -
Price 4.15 3.64 3.76 3.37 3.21 3.39 3.40 -
P/RPS 2.69 2.54 3.33 2.55 2.43 2.70 2.88 -4.43%
P/EPS 8.36 7.90 12.68 13.08 10.77 15.20 32.54 -59.48%
EY 11.96 12.65 7.89 7.64 9.29 6.58 3.07 146.97%
DY 6.43 3.30 6.38 3.56 4.98 1.18 2.35 95.26%
P/NAPS 0.46 0.41 0.43 0.39 0.37 0.40 0.41 7.95%

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