[NSOP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 59.73%
YoY- 85.07%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 111,757 120,701 124,160 106,336 93,169 90,114 87,650 17.53%
PBT 41,286 54,065 54,274 54,400 36,559 37,232 34,938 11.73%
Tax -9,946 -12,786 -13,854 -12,444 -9,889 -9,314 -9,056 6.43%
NP 31,340 41,278 40,420 41,956 26,670 27,917 25,882 13.56%
-
NP to SH 27,757 36,474 36,638 38,368 24,021 24,884 22,620 14.57%
-
Tax Rate 24.09% 23.65% 25.53% 22.88% 27.05% 25.02% 25.92% -
Total Cost 80,417 79,422 83,740 64,380 66,499 62,197 61,768 19.17%
-
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,934 15,912 14,040 28,080 9,828 13,104 9,828 13.77%
Div Payout % 43.00% 43.63% 38.32% 73.19% 40.92% 52.66% 43.45% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 28.04% 34.20% 32.55% 39.46% 28.63% 30.98% 29.53% -
ROE 4.76% 6.26% 6.41% 6.65% 4.32% 4.52% 4.17% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.19 171.93 176.86 151.47 132.72 128.36 124.85 17.53%
EPS 39.54 51.96 52.18 54.64 34.22 35.44 32.22 14.58%
DPS 17.00 22.67 20.00 40.00 14.00 18.67 14.00 13.77%
NAPS 8.30 8.30 8.14 8.22 7.92 7.84 7.73 4.84%
Adjusted Per Share Value based on latest NOSH - 70,202
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.19 171.93 176.86 151.47 132.72 128.36 124.85 17.53%
EPS 39.54 51.96 52.18 54.64 34.22 35.44 32.22 14.58%
DPS 17.00 22.67 20.00 40.00 14.00 18.67 14.00 13.77%
NAPS 8.30 8.30 8.14 8.22 7.92 7.84 7.73 4.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.50 3.79 3.66 3.66 3.08 3.20 3.10 -
P/RPS 2.20 2.20 2.07 2.42 2.32 2.49 2.48 -7.65%
P/EPS 8.85 7.29 7.01 6.70 9.00 9.03 9.62 -5.39%
EY 11.30 13.71 14.26 14.93 11.11 11.08 10.39 5.74%
DY 4.86 5.98 5.46 10.93 4.55 5.83 4.52 4.94%
P/NAPS 0.42 0.46 0.45 0.45 0.39 0.41 0.40 3.29%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 26/08/21 -
Price 3.40 3.45 3.54 3.97 3.85 3.14 3.06 -
P/RPS 2.14 2.01 2.00 2.62 2.90 2.45 2.45 -8.60%
P/EPS 8.60 6.64 6.78 7.26 11.25 8.86 9.50 -6.40%
EY 11.63 15.06 14.74 13.77 8.89 11.29 10.53 6.82%
DY 5.00 6.57 5.65 10.08 3.64 5.94 4.58 6.00%
P/NAPS 0.41 0.42 0.43 0.48 0.49 0.40 0.40 1.65%

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