[NSOP] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 210.55%
YoY- 106.41%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 81,162 50,398 19,812 92,801 69,417 44,000 20,738 147.72%
PBT 36,616 22,751 7,524 23,536 21,060 10,590 2,684 468.23%
Tax -7,721 -4,518 -1,696 -3,860 -3,810 -1,924 -796 352.94%
NP 28,895 18,233 5,828 19,676 17,250 8,666 1,888 513.36%
-
NP to SH 26,127 16,164 5,205 18,084 15,698 7,831 1,834 484.82%
-
Tax Rate 21.09% 19.86% 22.54% 16.40% 18.09% 18.17% 29.66% -
Total Cost 52,267 32,165 13,984 73,125 52,167 35,334 18,850 97.00%
-
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 14,039 4,212 4,212 8,424 8,424 1,404 1,404 362.19%
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 4.13% 2.57% 0.84% 2.97% 2.57% 1.31% 0.31% -
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 115.62 71.79 28.22 132.19 98.88 62.68 29.54 147.74%
EPS 37.22 23.02 7.41 25.76 22.36 11.15 2.61 485.22%
DPS 20.00 6.00 6.00 12.00 12.00 2.00 2.00 362.21%
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 115.60 71.78 28.22 132.17 98.87 62.67 29.54 147.71%
EPS 37.21 23.02 7.41 25.76 22.36 11.15 2.61 485.11%
DPS 20.00 6.00 6.00 12.00 12.00 2.00 2.00 362.21%
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 3.30 5.22 14.14 2.37 3.36 5.66 11.85 -57.25%
P/EPS 10.26 16.29 53.81 12.15 14.85 31.82 133.97 -81.88%
EY 9.74 6.14 1.86 8.23 6.74 3.14 0.75 449.92%
DY 5.24 1.60 1.50 3.83 3.61 0.56 0.57 337.06%
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 3.59 5.07 13.32 2.55 3.25 5.41 11.51 -53.91%
P/EPS 11.15 15.81 50.71 13.08 14.36 30.39 130.15 -80.47%
EY 8.97 6.33 1.97 7.64 6.97 3.29 0.77 411.59%
DY 4.82 1.65 1.60 3.56 3.74 0.59 0.59 304.08%
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