[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 90.98%
YoY- 61.97%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 20,738 111,757 90,526 62,080 26,584 93,169 67,586 -54.54%
PBT 2,684 41,286 40,549 27,137 13,600 36,559 27,924 -79.04%
Tax -796 -9,946 -9,590 -6,927 -3,111 -9,889 -6,986 -76.52%
NP 1,888 31,340 30,959 20,210 10,489 26,670 20,938 -79.92%
-
NP to SH 1,834 27,757 27,356 18,319 9,592 24,021 18,663 -78.73%
-
Tax Rate 29.66% 24.09% 23.65% 25.53% 22.88% 27.05% 25.02% -
Total Cost 18,850 80,417 59,567 41,870 16,095 66,499 46,648 -45.37%
-
Net Worth 587,590 582,676 582,676 571,444 577,060 555,999 550,383 4.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,404 11,934 11,934 7,020 7,020 9,828 9,828 -72.70%
Div Payout % 76.56% 43.00% 43.63% 38.32% 73.19% 40.92% 52.66% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 587,590 582,676 582,676 571,444 577,060 555,999 550,383 4.46%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.10% 28.04% 34.20% 32.55% 39.46% 28.63% 30.98% -
ROE 0.31% 4.76% 4.69% 3.21% 1.66% 4.32% 3.39% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 29.54 159.19 128.95 88.43 37.87 132.72 96.27 -54.53%
EPS 2.61 39.54 38.97 26.09 13.66 34.22 26.58 -78.74%
DPS 2.00 17.00 17.00 10.00 10.00 14.00 14.00 -72.70%
NAPS 8.37 8.30 8.30 8.14 8.22 7.92 7.84 4.46%
Adjusted Per Share Value based on latest NOSH - 70,202
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 29.54 159.17 128.93 88.42 37.86 132.70 96.26 -54.53%
EPS 2.61 39.53 38.96 26.09 13.66 34.21 26.58 -78.74%
DPS 2.00 17.00 17.00 10.00 10.00 14.00 14.00 -72.70%
NAPS 8.3689 8.2989 8.2989 8.1389 8.2189 7.9189 7.8389 4.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.50 3.50 3.79 3.66 3.66 3.08 3.20 -
P/RPS 11.85 2.20 2.94 4.14 9.67 2.32 3.32 133.73%
P/EPS 133.97 8.85 9.73 14.03 26.79 9.00 12.04 399.14%
EY 0.75 11.30 10.28 7.13 3.73 11.11 8.31 -79.90%
DY 0.57 4.86 4.49 2.73 2.73 4.55 4.38 -74.35%
P/NAPS 0.42 0.42 0.46 0.45 0.45 0.39 0.41 1.62%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 29/11/22 26/08/22 30/05/22 25/02/22 26/11/21 -
Price 3.40 3.40 3.45 3.54 3.97 3.85 3.14 -
P/RPS 11.51 2.14 2.68 4.00 10.48 2.90 3.26 132.04%
P/EPS 130.15 8.60 8.85 13.57 29.06 11.25 11.81 395.94%
EY 0.77 11.63 11.29 7.37 3.44 8.89 8.47 -79.81%
DY 0.59 5.00 4.93 2.82 2.52 3.64 4.46 -74.06%
P/NAPS 0.41 0.41 0.42 0.43 0.48 0.49 0.40 1.66%

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