[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 118.21%
YoY- 396.92%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,584 93,169 67,586 43,825 18,896 62,383 46,758 -31.39%
PBT 13,600 36,559 27,924 17,469 8,287 2,088 6,016 72.33%
Tax -3,111 -9,889 -6,986 -4,528 -2,144 -1,221 -1,701 49.60%
NP 10,489 26,670 20,938 12,941 6,143 867 4,315 80.88%
-
NP to SH 9,592 24,021 18,663 11,310 5,183 1,259 3,677 89.61%
-
Tax Rate 22.88% 27.05% 25.02% 25.92% 25.87% 58.48% 28.27% -
Total Cost 16,095 66,499 46,648 30,884 12,753 61,516 42,443 -47.63%
-
Net Worth 577,060 555,999 550,383 542,661 546,873 537,045 537,045 4.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,020 9,828 9,828 4,914 4,914 4,212 4,212 40.61%
Div Payout % 73.19% 40.92% 52.66% 43.45% 94.81% 334.56% 114.55% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 577,060 555,999 550,383 542,661 546,873 537,045 537,045 4.91%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 39.46% 28.63% 30.98% 29.53% 32.51% 1.39% 9.23% -
ROE 1.66% 4.32% 3.39% 2.08% 0.95% 0.23% 0.68% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.87 132.72 96.27 62.43 26.92 88.86 66.60 -31.38%
EPS 13.66 34.22 26.58 16.11 7.38 1.79 5.24 89.52%
DPS 10.00 14.00 14.00 7.00 7.00 6.00 6.00 40.61%
NAPS 8.22 7.92 7.84 7.73 7.79 7.65 7.65 4.91%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.86 132.70 96.26 62.42 26.91 88.85 66.60 -31.40%
EPS 13.66 34.21 26.58 16.11 7.38 1.79 5.24 89.52%
DPS 10.00 14.00 14.00 7.00 7.00 6.00 6.00 40.61%
NAPS 8.2189 7.9189 7.8389 7.729 7.789 7.649 7.649 4.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.66 3.08 3.20 3.10 3.26 3.20 2.94 -
P/RPS 9.67 2.32 3.32 4.97 12.11 3.60 4.41 68.86%
P/EPS 26.79 9.00 12.04 19.24 44.16 178.43 56.13 -38.95%
EY 3.73 11.11 8.31 5.20 2.26 0.56 1.78 63.82%
DY 2.73 4.55 4.38 2.26 2.15 1.87 2.04 21.45%
P/NAPS 0.45 0.39 0.41 0.40 0.42 0.42 0.38 11.94%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 26/11/21 26/08/21 22/06/21 30/03/21 27/11/20 -
Price 3.97 3.85 3.14 3.06 3.10 0.00 3.16 -
P/RPS 10.48 2.90 3.26 4.90 11.52 0.00 4.74 69.79%
P/EPS 29.06 11.25 11.81 18.99 41.99 0.00 60.33 -38.57%
EY 3.44 8.89 8.47 5.26 2.38 0.00 1.66 62.61%
DY 2.52 3.64 4.46 2.29 2.26 0.00 1.90 20.73%
P/NAPS 0.48 0.49 0.40 0.40 0.40 0.00 0.41 11.09%

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