[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NSOP] NEGRI SEMBILAN OIL PALMS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 128.9%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
NSOP's Result
NSOP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,660 18,550 84,894 63,789 40,422 17,814 89,057 -38.80%
PBT 745 -3,080 8,196 7,340 2,499 -197 -7,722 -
Tax -382 15 -1,095 301 565 359 2,720 -
NP 363 -3,065 7,101 7,641 3,064 162 -5,002 -
-
NP to SH 710 -2,231 6,023 5,750 2,512 230 -3,579 -
-
Tax Rate 51.28% - 13.36% -4.10% -22.61% - - -
Total Cost 42,297 21,615 77,793 56,148 37,358 17,652 94,059 -41.33%
-
Net Worth 545,469 544,065 386,111 351,010 351,010 351,010 380,250 27.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,106 2,106 4,212 4,212 2,106 2,106 6,314 -51.93%
Div Payout % 296.63% 0.00% 69.93% 73.25% 83.84% 915.68% 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 545,469 544,065 386,111 351,010 351,010 351,010 380,250 27.22%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,156 0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.85% -16.52% 8.36% 11.98% 7.58% 0.91% -5.62% -
ROE 0.13% -0.41% 1.56% 1.64% 0.72% 0.07% -0.94% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.77 26.42 120.93 90.86 57.58 25.38 126.94 -38.83%
EPS 1.01 -3.18 8.58 8.19 3.58 0.33 -5.10 -
DPS 3.00 3.00 6.00 6.00 3.00 3.00 9.00 -51.95%
NAPS 7.77 7.75 5.50 5.00 5.00 5.00 5.42 27.16%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.77 26.42 120.93 90.86 57.58 25.38 126.86 -38.80%
EPS 1.01 -3.18 8.58 8.19 3.58 0.33 -5.10 -
DPS 3.00 3.00 6.00 6.00 3.00 3.00 8.99 -51.92%
NAPS 7.77 7.75 5.50 5.00 5.00 5.00 5.4165 27.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.91 4.08 3.98 4.22 5.00 4.88 5.00 -
P/RPS 6.43 15.44 3.29 4.64 8.68 19.23 3.94 38.65%
P/EPS 386.61 -128.38 46.39 51.52 139.73 1,489.50 -98.01 -
EY 0.26 -0.78 2.16 1.94 0.72 0.07 -1.02 -
DY 0.77 0.74 1.51 1.42 0.60 0.61 1.80 -43.25%
P/NAPS 0.50 0.53 0.72 0.84 1.00 0.98 0.92 -33.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 3.91 4.10 4.05 4.20 4.10 4.85 4.91 -
P/RPS 6.43 15.52 3.35 4.62 7.12 19.11 3.87 40.32%
P/EPS 386.61 -129.01 47.21 51.28 114.58 1,480.35 -96.25 -
EY 0.26 -0.78 2.12 1.95 0.87 0.07 -1.04 -
DY 0.77 0.73 1.48 1.43 0.73 0.62 1.83 -43.87%
P/NAPS 0.50 0.53 0.74 0.84 0.82 0.97 0.91 -32.94%

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